{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Erläuterung","Anmerkungen","Übersicht","Admin","Tabelle1","Start","PJ1","PJ2","PJ3","PJ4","PJ5","PJ6","PJ7","PJ8","PJ9","PJ10","Eingabe Heizungstausch","Berechnungen Heizungstausch","Dropdowns","THG-Faktoren","Hinweistexte","Berechnungen_1","Berechnungen_2","RWS Cockpit","RWS Strom","RWS Wärme","RWS Heizung"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":1273,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Erläuterung","index":0,"n_rows":55,"n_cols":7,"rows_kept":55,"cut":false,"hidden":false,"merged":[[17,3,18,7],[22,3,22,7],[10,3,10,7],[7,3,7,7],[11,3,11,7],[12,3,12,7],[13,4,13,7],[14,4,14,7],[15,4,15,7],[16,4,16,7],[19,3,19,7],[21,3,21,7],[4,3,4,7],[5,3,5,7],[6,3,6,7],[2,3,2,7],[8,3,9,7],[54,3,54,7],[23,3,23,7],[24,3,24,7],[25,3,25,7],[27,3,27,7],[31,3,31,7],[32,3,32,7],[50,4,50,6],[52,3,52,6],[28,3,28,7],[29,3,29,7],[30,3,30,7],[26,3,26,7]]}
[]
[]
[null,null,null,"Allgemeine Erläuterungen und Hinweise zum Formular"]
[]
[null,null,null,"Sehr geehrte Zertifikats-Interessentin, sehr geehrter Zertifikats-Interessent,"]
[null,null,null,"bitte beachten Sie die folgenden Informationen und füllen Sie danach das Formular aus. \nZiel dieses Formulares ist es, Ihre Tätigkeiten auf den Gebieten Naturschutz, erneuerbare Energien, Energieeffizienz und Soziales in Form eines Zertifikates zu bewerten. Hierbei ermittelt das Berechnungstool automatisch, welche Zertifikate Sie erhalten können, als auch wie viele und welchen Wert diese haben."]
[null,null,null,"Mit Hilfe dieses Formulars wird Ihr Vorhaben auf Angemessenheit und auf Plausibilität geprüft. Deshalb bitten wir Sie, beim Ausfüllen genaue Angaben zu machen. Das Formular dient als Berechnungsgrundlage für den Antrag auf Zertifizierung. Die zehn Tabellenblätter \"PJ\" sind die Grundlage zur Ermittlung der Anzahl und des jeweiligen Wertes der Zertifikate. Die Zertifizierung erfolgt nach Überprüfung der Angaben durch das Institut für angewandtes Stoffstrommanagement. Füllen Sie bitte für jedes Projekt ein Tabellenblatt (PJ1 bis PJ10) aus. "]
[null,null,null,"Sollten Sie sich mehr als zehn Projekte zertifizieren lassen wollen, füllen Sie bitte ein zweites Formular aus. "]
[null,null,null,"Ausdrücklicher Hinweis: Durch das Zertifikat wird nicht Ihre Treibhausgasbilanz zertifiziert, es handelt sich um ein Zertifikat um Ihre Bemühungen im Bereich Natur- und Klimaschutz in Wert zu setzen! Der Handel mit den Treibhausgasemissionsreduktionen ist ausgeschlossen. Die Treibhausgasemissionsreduktionen dienen lediglich zur Ermittlung der Anzahl an Zertifikaten, erst durch Naturschutz- und Sozialkomponenten erhalten die Zertifikate ihren Wert."]
[]
[null,null,null,"Die Zertifikate werden, abhängig von der erreichten Punktzahl, wie folgt unterteilt: \"Bronze\", \"Silber\" oder \"Gold\".\nDie Zertifkate werden zu folgenden Preisen zum Kauf angeboten: \n\"Bronze\"-Zertifkat: 25 €, \"Silber\"-Zertifikat 50 € und \"Gold\"-Zertifikat 75 €.\nEs können nur Naturschutzpunkte für Zusatzmaßnahmen vergeben werden. Jene Maßnahmen die vom Gesetzgeber vorgeschrieben werden, sind von dieser Zertifizierung ausgeschlossen.\n"]
[null,null,null,"Ein Beispiel für die Ermittlung der angemessenen Anzahl auszufüllender Formularseiten: "]
[null,null,null,"Für jede Tätigkeit auf den oben genannten Gebieten ist ein Formular auszufüllen. Hierbei dürfen Sie Ihre Tätigkeiten auf dem Gebiet des Natur-, bzw. des Artenschutzes, nicht doppelt angeben. Sollten Sie dies dennoch tun, werden wir nach Prüfung Ihrer Angaben kein Zertifikat ausstellen. "]
[null,null,null,"Gesamte Tätigkeiten: ","Umstellung der Straßenbeleuchtung auf LED, PV-Aufdachanlage und Solarthermie-Aufdachanlage, LEDs mit < 2.000 K, Blühwiese, Insektenhotels, Schulklasseneinbindung bei den Insektenhotels"]
[null,null,null,"Projekt 1:","Umstellung Straßenbeleuchtung auf LED\nNaturschutzkomponente: LEDs mit < 2.000 K"]
[null,null,null,"Projekt 2:","PV-Aufdachanlage \nNaturschutzkomponente: Blühwiese"]
[null,null,null,"Projekt 3:","Solarthermie-Aufdachanlage\nNaturschutzkomponente: Insektenhotels\nSoziale Komponente: Bildungsmaßnahme (Schulklasse)"]
[null,null,null,"Hierbei gilt es zu beachten, dass für die Ausstellung eines Zertifikates ein Punktevergabesystem zur Anwendung kommt. Um ein Zertifikat zu erhalten, benötigen Sie mindestens zehn Punkte für Bronze, mindestens 15 Punkte für Silber und mindestens 20 Punkte für Gold. Für jeden Zertifikattyp brauchen Sie grundsätzlich fünf Punkte dieser Art, also etwa fünf Goldpunkte für ein Goldzertifikat, ergänzt durch z.B. fünf Bronzepunkte und zehn Silberpunkte. Dadurch verlieren Sie etwaige Restpunkte nicht und Sie erhalten die optimale Anzahl an Zertifikaten. Die Exceltabelle berechnet automatisch die optimale Verteilung der Punkte, sodass Sie den größtmöglichen Wert aus den erzielten Punkten erhalten. "]
[]
[null,null,null,"Das Excel-Formular berechnet aus Ihrer angegebenen Investitionssumme und der Technologie die regionale Wertschöpfung. Gleichermaßen berechnet es aus Ihrer Angabe zu Natur-, bzw. Artenschutz, ob Ihnen Punkte fehlen oder ob Sie durch weiterführende Biodiversitätsmaßnehmen mehr Zertifikate erhalten könnten. Sie erhalten diese Informationen dann als Hinweis im jeweiligen Projekt."]
[]
[null,null,null,"Zur Handhabung des Formulars"]
[null,null,null,"In den grün und blau hinterlegten Feldern sind Eintragungen vorzunehmen. In den weißen (schreibgeschützten) Feldern werden automatische Berechnungen erstellt. "]
[null,null,null,"Im Basisformular werden die Daten aus den einzelnen Projekten zusammengefasst und allgemeine Informationen abgefragt. Auf diesem Formular bestätigen Sie bitte Ihre Angaben mit Unterschrift und gegebenenfalls dem Stempel Ihrer Organisation. "]
[null,null,null,"Alle Angaben zu den entstehenden Ausgaben sind in Netto zu tätigen, auch dann, wenn der Antragsteller nicht zum Vorsteuerabzug berechtigt ist."]
[null,null,null,"Nachdem Sie Ihren Namen im Tabellenblatt \"Übersicht\" eingetragen haben, füllen Sie zunächst das Tabellenblatt \"PJ1\" aus. Sofern Sie die übrigen Tabellenblätter \"PJ\" benötigen, füllen Sie auch diese aus. Haben Sie Ihre Eintragungen abgeschlossen und sind mit der Anzahl der Ihnen zustehenden Zertifikate einverstanden, so füllen Sie bitte das Übersichtsblatt aus. Überprüfen Sie zuvor, ob es noch Hinweise in den Anmerkungen gibt, die Sie beachten müssen."]
[null,null,null,"Wenn es sich bei Ihrem durchgeführten Projekt um einen Heizungstausch handelt, wählen Sie im jeweiligen \"PJ\"-Tabellenblatt \"Energieeffizienz\" und \"Heizungstausch\" aus. Anschließend füllen Sie bitte das Tabellenblatt \"Eingabe Heizungstausch\" vollständig und korrekt aus."]
[null,null,null,"Sollten Sie ein Biodiversitätsprojekt durchführen oder planen, welches nicht in den \"PJ\"-Tabellenblättern aufgeführt ist, kontaktieren Sie uns. Gerne prüfen wir, ob und wie wir Ihre Maßnahme in das Zertifikat integrieren können."]
[null,null,null,"Folgende Belege sind zum Nachweis Ihrer Maßnahmen einzureichen:\n"]
[null,null,null,"-  Fotodokumentation vor & nach der Maßnahme (Bei bereits umgesetzten Maßnahmen reichen Sie bitte eine kurze Erklärung\n   mit ein)\n-  Fotodokumentation des Umstellungsprozesses \n-  Bei Bildungsmaßnahmen: Fotodokumentation der gemeinsamen Tätigkeit (z. B. mit der Schulklasse) und Bescheinigung\n   (z. B. der Schule) über die Anzahl der Stunden\n-  Sämtliche Rechnungen und Belege der umgesetzten Maßnahmen (auch der Naturschutzmaßnahmen)\n\nWichtig: Die Biodiversitätsmaßnahmen können individuell anders geprüft werden. Daher schlagen Sie bitte im Leitfaden zu diesem Zertifikat nach, welche Nachweise Sie erbringen müssen."]
[null,null,null,"Der Status der Biodiversitätsmaßnahmen muss dauerhaft, mindestens jedoch für die betriebsgewöhnliche Nutzungsdauer, aufrechterhalten werden. Das Institut für angewandtes Stoffstrommanagement behält sich vor dies zu prüfen. Eine Nichteinhaltung bedeutet, dass das Zertifikat seine Gültigkeit verliert und empfangene Beträge anteilig zurückgezahlt werden müssen.  "]
[null,null,null,"Beispielhafte Berechnung der Anzahl und des Wertes der Zertifikate "]
[null,null,null,"An folgendem Beispiel soll dargestellt werden, wie eine Berechnung aussehen kann. Hierbei wird das oben angeführte Beispiel fortgeführt:"]
[]
[null,null,null,null,"Projekt 1 (Zeile 16)","Projekt 2 (Zeile 17)","Projekt 3 (Zeile 18)"]
[null,null,null,"Kategorie","Energieeffizienz","Erneuerbare Energien","Erneuerbare Energien"]
[null,null,null,"Technologie","LED","Photovoltaik","Solarthermie"]
[null,null,null,"Eingesparte oder erzeugte elektrische Energie","5000 kWh/a","8000 kWh/a","-"]
[null,null,null,"Eingesparte oder erzeugte thermische Energie","-","-","1000 kWh/a"]
[null,null,null,"Investition",28000,9000,5000]
[null,null,null,"Regionale Wertschöpfung",33600,14760,9150]
[null,null,null,"Anzahl an Wertschöpfungs-punkten",{"$f":"E41/300","v":112},{"$f":"F41/300","v":49.2},{"$f":"ROUNDDOWN(G41/300,0)","v":30}]
[null,null,null,"Biodiversitäts-maßnahme","LEDs mit < 2.000 K","Blühwiese","Insektenhotel "]
[null,null,null,"Fläche/Anzahl",15,50,5]
[null,null,null,"Bildungsmaßnahme","-","-",2]
[null,null,null,"Anzahl an Biodiversitäts-punkten","Bronze: 0 Pkt.\nSilber: 0 Pkt.\nGold: 375 Pkt.","Bronze: 0 Pkt.\nSilber: 125 Pkt.\nGold: 0 Pkt.","Bronze: 125 Pkt.\nSilber: 0 Pkt.\nGold: 100 Pkt."]
[null,null,null,"Anzahl an Bronze-Zertifikaten",0,0,2]
[null,null,null,"Anzahl an Silber-Zertifikaten",0,8,0]
[null,null,null,"Anzahl an Gold-Zertifikaten",18,0,10]
[null,null,null,"Wert der Zertifikate",{"$f":"E47*25+E48*50+E49*75","v":1350},{"$f":"F47*25+F48*50+F49*75","v":400},{"$f":"G47*25+G48*50+G49*75","v":800}]
[null,null,null,"Gesamtwert der Zertifikate",{"$f":"E50+F50+G50","v":2550}]
[]
[null,null,null,"Bei Rückfragen, Anmerkungen oder konstruktiver Kritik kontaktieren Sie uns gerne!"]
[]
[null,null,null,"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"]

{"sheet":"Anmerkungen","index":1,"n_rows":101,"n_cols":4,"rows_kept":101,"cut":false,"hidden":true,"merged":[[2,3,2,10],[4,3,4,10],[23,3,23,10],[81,3,81,10],[82,3,88,10],[33,3,33,10],[100,2,100,11],[5,3,11,10],[24,3,30,10],[34,3,40,10],[43,3,43,10],[44,3,50,10],[53,3,53,10],[54,3,60,10],[63,3,63,10],[64,3,70,10],[72,3,72,10],[73,3,79,10],[13,3,13,10],[14,3,20,10],[90,3,90,10],[91,3,97,10]]}
[]
[]
[null,null,null,"Anmerkungen"]
[]
[null,null,null,"Hinweis auf geringe Regionale Wertschöpfung"]
[null,null,null,{"$f":"IF(Abfr_PJ_RW_Ges<0,Hinweis_fehl_RW,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf fehlende Biodiversitätspunkte"]
[null,null,null,{"$f":"IF(PIAbfr_PJ_NaturP_Ges<0,Hinweis_BioDiv,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf fehlende Projektbeschreibung"]
[null,null,null,{"$f":"IF(Abfr_PJ_PB_Ges<=0,Hinweis_Amz,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf zu geringe Fläche"]
[null,null,null,{"$f":"IF(Abfr_PJ_FL_Ges<0,Hinweis_Flaeche,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf Nicht-Ausschöpfung des Potenzials"]
[null,null,null,{"$f":"IF(PlAbfr_Gesamt<1,Hinweis_MaxAusbeute,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf zu geringe Treibhausgasvermeidung"]
[null,null,null,{"$f":"IF(PIAbfr_PJ_EnEf_Ges<=0,Hinweis_EnEf,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis fehlende Angabe im Feld 'Antragsteller'"]
[null,null,null,{"$f":"IF(PIAbfr_BD_Ges<=0,Hinweis_Antragsteller,\"\")","v":"Bitte geben Sie im Tabellenblatt 'Übersicht' in Zeile 1 Ihren oder den Namen Ihrer Institution/Firma ein."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf Eingaben zum Heizungstausch"]
[null,null,null,{"$f":"IF(PIAbfr_PJ_01_GEsamt<0,Hinweis_01,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis zu den Bildungsmaßnahmen"]
[null,null,null,{"$f":"IF(PlAbfr_PJ_SP_Ges <0,HInweis_Soz,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Hinweis auf Fehler bei der Eingabe"]
[null,null,null,{"$f":"IF(PIAbfr_PJ_allg_ges <0,Hinweis_allg,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]

{"sheet":"Übersicht","index":2,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":true,"merged":[[29,3,29,5],[29,7,29,9],[29,11,29,12],[69,2,69,13],[60,3,60,12],[61,3,61,12],[67,3,67,12],[62,3,66,12],[50,7,50,9],[48,3,48,5],[49,3,49,5],[40,3,40,5],[41,3,41,5],[42,3,42,5],[50,3,50,5],[43,3,43,5],[44,3,44,5],[52,11,52,12],[51,11,51,12],[57,3,58,12],[55,11,55,12],[50,11,50,12],[55,3,55,9],[53,3,53,5],[24,3,24,5],[36,3,36,5],[37,3,37,5],[23,3,23,5],[30,7,30,8],[31,3,31,5],[32,3,32,5],[25,3,25,5],[26,3,26,5],[28,3,28,5],[30,3,30,5],[37,7,37,9],[36,7,36,9],[35,7,35,9],[33,3,33,5],[34,3,34,5],[35,3,35,5],[23,7,23,9],[27,3,27,5],[27,7,27,9],[34,7,34,9],[33,7,33,9],[32,7,32,9],[31,7,31,9],[2,3,2,12],[4,7,4,12],[17,3,17,5],[4,3,4,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[6,4,6,5],[16,4,16,5],[6,7,6,9],[6,11,6,12],[7,11,7,12],[8,11,8,12],[9,11,9,12],[10,11,10,12],[11,11,11,12],[12,11,12,12],[13,11,13,12],[14,11,14,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[20,11,20,12],[21,11,21,12],[28,11,28,12],[26,11,26,12],[25,11,25,12],[24,11,24,12],[23,11,23,12],[18,11,18,12],[27,11,27,12],[20,3,20,9],[21,3,21,9],[28,7,28,9],[26,7,26,9],[25,7,25,9],[24,7,24,9],[49,11,49,12],[48,11,48,12],[47,11,47,12],[46,11,46,12],[31,11,31,12],[37,11,37,12],[36,11,36,12],[35,11,35,12],[34,11,34,12],[33,11,33,12],[32,11,32,12],[44,11,44,12],[43,11,43,12],[42,11,42,12],[41,11,41,12],[40,11,40,12],[22,3,22,8],[45,3,45,5],[7,7,7,9],[8,7,8,9],[9,7,9,9],[17,7,17,9],[16,7,16,9],[15,7,15,9],[14,7,14,9],[13,7,13,9],[12,7,12,9],[11,7,11,9],[10,7,10,9],[19,3,19,9],[19,11,19,12],[38,3,38,5],[38,7,38,9],[38,11,38,12],[53,7,53,9],[53,11,53,12],[41,7,41,9],[40,7,40,9],[52,3,52,5],[51,3,51,5],[46,3,46,5],[47,3,47,5],[45,7,45,9],[52,7,52,9],[51,7,51,9],[49,7,49,9],[48,7,48,9],[47,7,47,9],[46,7,46,9],[44,7,44,9],[43,7,43,9],[42,7,42,9],[45,11,45,12]]}
[]
[]
[null,null,null,{"$f":"C70","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[null,null,null," Antragsteller",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Antragsteller=\"\", Antragsteller=\" \"),-2,1)","v":-2}]
[]
[null,null,null,null,"Art des Projekts",null,null,"Anzahl der Zertifikate",null,null,null,"Wert der Zertifikate"]
[null,null,null,"Projekt 1",{"$f":"IF(Berechnungen_2!C5=TRUE,Berechnungen_2!Y5,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C5=TRUE,(Berechnungen_2!S5&\"x Bronze, \" &Berechnungen_2!P5& \"x Silber, \"&Berechnungen_2!K5& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C5=TRUE,Berechnungen_2!X5,\"\")","v":""}]
[null,null,null,"Projekt 2",{"$f":"IF(Berechnungen_2!C6=TRUE,Berechnungen_2!Y6,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C6=TRUE,(Berechnungen_2!S6&\"x Bronze, \" &Berechnungen_2!P6& \"x Silber, \"&Berechnungen_2!K6& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C6=TRUE,Berechnungen_2!X6,\"\")","v":""}]
[null,null,null,"Projekt 3",{"$f":"IF(Berechnungen_2!C7=TRUE,Berechnungen_2!Y7,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C7=TRUE,(Berechnungen_2!S7&\"x Bronze, \" &Berechnungen_2!P7& \"x Silber, \"&Berechnungen_2!K7& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C7=TRUE,Berechnungen_2!X7,\"\")","v":""}]
[null,null,null,"Projekt 4",{"$f":"IF(Berechnungen_2!C8=TRUE,Berechnungen_2!Y8,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C8=TRUE,(Berechnungen_2!S8&\"x Bronze, \" &Berechnungen_2!P8& \"x Silber, \"&Berechnungen_2!K8& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C8=TRUE,Berechnungen_2!X8,\"\")","v":""}]
[null,null,null,"Projekt 5",{"$f":"IF(Berechnungen_2!C9=TRUE,Berechnungen_2!Y9,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C9=TRUE,(Berechnungen_2!S9&\"x Bronze, \" &Berechnungen_2!P9& \"x Silber, \"&Berechnungen_2!K9& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C9=TRUE,Berechnungen_2!X9,\"\")","v":""}]
[null,null,null,"Projekt 6",{"$f":"IF(Berechnungen_2!C10=TRUE,Berechnungen_2!Y10,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C10=TRUE,(Berechnungen_2!S10&\"x Bronze, \" &Berechnungen_2!P10& \"x Silber, \"&Berechnungen_2!K10& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C10=TRUE,Berechnungen_2!X10,\"\")","v":""}]
[null,null,null,"Projekt 7",{"$f":"IF(Berechnungen_2!C11=TRUE,Berechnungen_2!Y11,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C11=TRUE,(Berechnungen_2!S11&\"x Bronze, \" &Berechnungen_2!P11& \"x Silber, \"&Berechnungen_2!K11& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C11=TRUE,Berechnungen_2!X11,\"\")","v":""}]
[null,null,null,"Projekt 8",{"$f":"IF(Berechnungen_2!C12=TRUE,Berechnungen_2!Y12,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C12=TRUE,(Berechnungen_2!S12&\"x Bronze, \" &Berechnungen_2!P12& \"x Silber, \"&Berechnungen_2!K12& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C12=TRUE,Berechnungen_2!X12,\"\")","v":""}]
[null,null,null,"Projekt 9",{"$f":"IF(Berechnungen_2!C13=TRUE,Berechnungen_2!Y13,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C13=TRUE,(Berechnungen_2!S13&\"x Bronze, \" &Berechnungen_2!P13& \"x Silber, \"&Berechnungen_2!K13& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C13=TRUE,Berechnungen_2!X13,\"\")","v":""}]
[null,null,null,"Projekt 10",{"$f":"IF(Berechnungen_2!C14=TRUE,Berechnungen_2!Y14,\"\")","v":""},null,null,{"$f":"IF(Berechnungen_2!C14=TRUE,(Berechnungen_2!S14&\"x Bronze, \" &Berechnungen_2!P14& \"x Silber, \"&Berechnungen_2!K14& \"x Gold\"),\"\")","v":""},null,null,null,{"$f":"IF(Berechnungen_2!C14=TRUE,Berechnungen_2!X14,\"\")","v":""}]
[null,null,null,"Gesamt",null,null,null,{"$f":"(SUM(Berechnungen_2!S5:S14)&\"x Bronze, \" &SUM(Berechnungen_2!P5:P14)& \"x Silber, \"&SUM(Berechnungen_2!K5:K14)& \"x Gold\")","v":"0x Bronze, 0x Silber, 0x Gold"},null,null,null,{"$f":"SUM(L8:L17)","v":0}]
[]
[null,null,null,"Eingesparte CO2-Emissionen",null,null,null,null,null,null,null,{"$f":"THG","v":0}]
[null,null,null,"Investition",null,null,null,null,null,null,null,{"$f":"Invest","v":0}]
[null,null,null,"Regionale Wertschöpfung",null,null,null,null,null,null,null,{"$f":"RWS","v":0}]
[]
[null,null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,null,null,"Punkte"]
[null,null,null,"Installation von Nistkästen - Insekten",null,null,null,{"$f":"VLOOKUP($D25,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D25,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Installation von Insektenhotel",null,null,null,{"$f":"VLOOKUP($D26,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D26,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Installation von Nistkästen - Vögel",null,null,null,{"$f":"VLOOKUP($D27,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D27,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,{"$f":"VLOOKUP($D28,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D28,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Installation von Nistkästen - Fledermäuse",null,null,null,{"$f":"VLOOKUP($D29,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D29,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Nistmöglichkeiten in Dämmung",null,null,null,{"$f":"IF(ISNA(VLOOKUP($D30,Berechnungen_1!$B$6:$Y$32,23,FALSE)),0,VLOOKUP($D30,Berechnungen_1!$B$6:$Y$32,23,FALSE))","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D30,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,VLOOKUP($D30,Berechnungen_1!$B$6:$Y$32,24,FALSE))","v":0}]
[]
[null,null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,null,null,"Punkte"]
[null,null,null,"Agrar Hölzer im Kurzumtrieb",null,null,null,{"$f":"VLOOKUP($D33,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D33,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Blühwiese ",null,null,null,{"$f":"VLOOKUP($D34,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D34,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Begrenzungshecke/Sichtschutzhecke",null,null,null,{"$f":"VLOOKUP($D35,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D35,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Bäume pflanzen",null,null,null,{"$f":"VLOOKUP($D36,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D36,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Extensive Weidewirtschaft",null,null,null,{"$f":"VLOOKUP($D37,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D37,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Dachbegrünung in städtischen Gebieten ",null,null,null,{"$f":"VLOOKUP($D38,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D38,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Dämmstoff: Holzartige / Zellulose",null,null,null,{"$f":"VLOOKUP($D39,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D39,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[]
[null,null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,null,null,"Punkte"]
[null,null,null,"Wiederherstellung / Schaffung von Weihern ",null,null,null,{"$f":"VLOOKUP($D42,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D42,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Wiederherstellung / Schaffung von Feuchtgebieten",null,null,null,{"$f":"VLOOKUP($D43,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D43,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Streuobstwiese ",null,null,null,{"$f":"VLOOKUP($D44,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D44,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Amphibienschutzzaun ",null,null,null,{"$f":"VLOOKUP($D45,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D45,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Trockenmauer",null,null,null,{"$f":"VLOOKUP($D46,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D46,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Benjeshecken anlegen ",null,null,null,{"$f":"VLOOKUP($D47,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D47,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,{"$f":"VLOOKUP($D48,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($D48,Berechnungen_1!$B$6:$Y$32,24,FALSE)","v":0}]
[null,null,null,"LEDs mit < 2.000 K",null,null,null,{"$f":"IF(ISNA(VLOOKUP($D49,Berechnungen_1!$B$6:$Y$32,23,FALSE)),0,VLOOKUP($D49,Berechnungen_1!$B$6:$Y$32,23,FALSE))","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D49,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,VLOOKUP($D49,Berechnungen_1!$B$6:$Y$32,24,FALSE))","v":0}]
[null,null,null,"LEDs voll abgeschirmt",null,null,null,{"$f":"IF(ISNA(VLOOKUP($D50,Berechnungen_1!$B$6:$Y$32,23,FALSE)),0,VLOOKUP($D50,Berechnungen_1!$B$6:$Y$32,23,FALSE))","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D50,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,VLOOKUP($D50,Berechnungen_1!$B$6:$Y$32,24,FALSE))","v":0}]
[null,null,null,"Einsatz von alternativen Biogassubstraten",null,null,null,{"$f":"VLOOKUP($D51,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D51,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,(VLOOKUP($D51,Berechnungen_1!$B$6:$Y$32,24,FALSE)))","v":0}]
[null,null,null,"Bei Freifläche: Weidetierhaltung",null,null,null,{"$f":"IF(ISNA(VLOOKUP($D52,Berechnungen_1!$B$6:$Y$32,23,FALSE)),0,VLOOKUP($D52,Berechnungen_1!$B$6:$Y$32,23,FALSE))","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D52,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,VLOOKUP($D52,Berechnungen_1!$B$6:$Y$32,24,FALSE))","v":0}]
[null,null,null,"Kavitation in Kombination mit dem Einsatz von alternativen Biogassubstraten",null,null,null,{"$f":"VLOOKUP($D53,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D53,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,VLOOKUP($D53,Berechnungen_1!$B$6:$Y$32,24,FALSE))","v":0}]
[null,null,null,"Dämmstoff: Hanf / Flachs / Schafwolle",null,null,null,{"$f":"VLOOKUP($D54,Berechnungen_1!$B$6:$Y$32,23,FALSE)","v":0},null,null,null,{"$f":"IF(ISNA(VLOOKUP($D54,Berechnungen_1!$B$6:$Y$32,24,FALSE)),0,VLOOKUP($D54,Berechnungen_1!$B$6:$Y$32,24,FALSE))","v":0}]
[]
[null,null,null,"Gesamtwert der Zertifikate",null,null,null,null,null,null,null,{"$f":"L18","v":0}]
[]
[null,null,null,"      Hiermit bestätige ich die Richtigkeit der Angaben im Formular und erkläre mich dazu bereit im Falle einer Überprüfung alle notwendigen Daten bereitzustellen."]
[]
[]
[null,null,null,"Bestätigungen des Antragstellers"]
[null,null,null,"Hiermit wird bestätigt, dass die im Merkblatt genannten Zertifizierungsvoraussetzungen eingehalten werden sowie die Dokumentation inkl. Berechnungsergebnisse zur Kenntnis genommen wurden."]
[null,null,null,{"$f":"IF(Gesamtabfrage<0,Hinweis_BDB,IF(Ausw_Bestätigung=FALSE,Hinweis_Best_Ausgaben,\"\"))","v":"Mindestens eines Ihrer Projekte ist entweder nicht zertifizierbar oder weist Fehler auf. Bitte überprüfen Sie Ihre Angaben und beachten Sie das Tabellenblatt 'Anmerkungen'!"}]
[]
[]
[]
[]
[null,null,null,"Stempel und Unterschrift Antragsteller (Name Unterzeichner bitte zusätzlich in Druckbuchstaben angeben)"]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0]
[null,null,null,null,true]

{"sheet":"Admin","index":3,"n_rows":13,"n_cols":33,"rows_kept":13,"cut":false,"hidden":true,"merged":[[7,4,7,6],[7,7,7,32],[4,4,5,6],[4,8,5,8],[4,9,5,11],[4,13,5,13],[4,14,5,16],[4,18,5,18],[5,25,6,25],[4,19,5,21]]}
[]
[]
[]
[]
[null,null,null,null,"Benutzeranmeldung & Sicherheitsrechte",null,null,null,"Ð","Blatt sichtbar machen und Blattschutz aufheben",null,null,null,"Ï","Blatt sichtbar machen und Blattschutz aktivieren",null,null,null,"x","Blatt ausblenden (sehr versteckt)"]
[]
[]
[null,null,null,null,"Benutzerverwaltung",null,null,"Arbeitsblätter"]
[null,null,null,null,"Name","Username","Passwort","Alle Seiten","Admin","Erläuterung","Übersicht","Anmerkungen","PJ1","PJ2","PJ3","PJ4","PJ5","PJ6","PJ7","PJ8","PJ9","PJ10","Eingabe Heizungstausch","Berechnungen Heizungstausch","Dropdowns","THG-Faktoren","Hinweistexte","Berechnungen_1","Berechnungen_2","RWS Cockpit","RWS Strom","RWS Wärme","RWS Heizung"]
[null,"Username",null,null,"Admin","Admin","Em!Ja18","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð"]
[null,"Passwort",null,null,"Jacob Bußmann","Jacob","Em!Ja18","Ð","x","Ï","Ï","Ï","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","Ð","x","x","x","x","x","x","x","x","x"]
[null,"PW Correct",{"$f":"IF(INDEX(UserTable,MATCH(C10,UserName,0),2)=C11,TRUE,FALSE)","v":{"$error":"#N/A"}},null,"Anwender","Anwender",null,"Ï","x","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","Ï","x","x","x","x","x","x","x","x","x","x"]
[null,"UserRow",{"$f":"IFERROR(MATCH(C10,UserName,0)+9,\"\")","v":""}]

{"sheet":"Tabelle1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Start","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"PJ1","index":6,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[18,2,18,8],[19,2,19,8],[20,2,20,8],[54,6,54,7],[55,3,55,5],[55,6,55,7],[47,2,47,4],[32,6,32,7],[47,6,47,7],[33,6,33,7],[46,2,46,4],[46,6,46,7],[38,2,38,4],[37,2,37,4],[43,2,43,4],[43,6,43,7],[42,2,42,4],[42,6,42,7],[39,2,39,4],[26,2,26,4],[26,6,26,7],[60,1,65,1],[60,2,65,8],[66,2,66,8],[48,2,48,4],[48,6,48,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[53,6,53,7],[51,2,51,4],[51,6,51,8],[53,3,53,5],[54,3,54,5],[56,2,57,2],[56,3,57,8],[67,2,67,4],[59,2,59,8],[27,2,27,4],[27,6,27,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[41,2,41,4],[35,2,35,4],[35,6,35,7],[38,6,38,7],[41,6,41,7],[30,6,30,8],[30,2,30,4],[39,6,39,8],[37,6,37,7],[36,2,36,4],[36,6,36,7],[28,2,28,4],[28,6,28,7],[31,2,31,4],[31,6,31,7],[12,2,12,4],[12,6,12,8],[34,2,34,4],[34,6,34,7],[13,2,13,4],[13,6,13,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[22,2,22,4],[22,6,22,7],[33,2,33,4],[24,2,24,4],[24,6,24,7],[17,2,17,8],[21,2,21,8],[23,6,23,7],[29,2,29,4],[29,6,29,8],[23,2,23,4],[25,2,25,4],[25,6,25,7],[32,2,32,4],[10,6,10,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[11,2,11,4],[11,6,11,8],[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[5,2,5,4],[5,6,5,8],[7,2,7,4],[7,6,7,8],[8,2,8,4],[8,6,8,8],[6,2,6,4],[6,6,6,8]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 1","PJ1"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ1'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ1'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ1'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ1'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ1'!Ausw_PJ_aktiv),-2,IF(AND('PJ1'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN5& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO5& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP5& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ1'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ1'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ1'!Ausw_PJ_aktiv,IF(OR(AND(OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S5=0,0,Berechnungen_2!S5)","v":0},null,null,{"$f":"Berechnungen_2!P5","v":0},null,{"$f":"Berechnungen_2!K5","v":0},{"$f":"IF('PJ1'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ1'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ1'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ1'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ1'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ2","index":7,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 2","PJ2"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ2'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ2'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ2'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ2'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ2'!Ausw_PJ_aktiv),-2,IF(AND('PJ2'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN6& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO6& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP6& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ2'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ2'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ2'!Ausw_PJ_aktiv,IF(OR(AND('PJ2'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S6=0,0,Berechnungen_2!S6)","v":0},null,null,{"$f":"Berechnungen_2!P6","v":0},null,{"$f":"Berechnungen_2!K6","v":0},{"$f":"IF('PJ2'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ2'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ2'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ2'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ2'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ3","index":8,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 3","PJ3"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ3'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ3'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ3'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ3'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ3'!Ausw_PJ_aktiv),-2,IF(AND('PJ3'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN7& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO7& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP7& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ3'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ3'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ3'!Ausw_PJ_aktiv,IF(OR(AND('PJ3'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S7=0,0,Berechnungen_2!S7)","v":0},null,null,{"$f":"Berechnungen_2!P7","v":0},null,{"$f":"Berechnungen_2!K7","v":0},{"$f":"IF('PJ3'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ3'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ3'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ3'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ3'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ4","index":9,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 4","PJ4"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ4'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ4'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ4'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ4'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ4'!Ausw_PJ_aktiv),-2,IF(AND('PJ4'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN8& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO8& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP8& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ4'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ4'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ4'!Ausw_PJ_aktiv,IF(OR(AND('PJ4'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S8=0,0,Berechnungen_2!S8)","v":0},null,null,{"$f":"Berechnungen_2!P8","v":0},null,{"$f":"Berechnungen_2!K8","v":0},{"$f":"IF('PJ4'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ4'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ4'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ4'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ4'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ5","index":10,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 5","PJ5"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ5'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ5'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ5'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ5'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ5'!Ausw_PJ_aktiv),-2,IF(AND('PJ5'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN9& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO9& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP9& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ5'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ5'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ5'!Ausw_PJ_aktiv,IF(OR(AND('PJ5'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S9=0,0,Berechnungen_2!S9)","v":0},null,null,{"$f":"Berechnungen_2!P9","v":0},null,{"$f":"Berechnungen_2!K9","v":0},{"$f":"IF('PJ5'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ5'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ5'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ5'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ5'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ6","index":11,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 6","PJ6"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ6'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ6'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ6'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ6'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ6'!Ausw_PJ_aktiv),-2,IF(AND('PJ6'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN10& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO10& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP10& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ6'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ6'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ6'!Ausw_PJ_aktiv,IF(OR(AND('PJ6'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S10=0,0,Berechnungen_2!S10)","v":0},null,null,{"$f":"Berechnungen_2!P10","v":0},null,{"$f":"Berechnungen_2!K10","v":0},{"$f":"IF('PJ6'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ6'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ6'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ6'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ6'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ7","index":12,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 7","PJ7"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ7'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ7'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ7'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ7'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ7'!Ausw_PJ_aktiv),-2,IF(AND('PJ7'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN11& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO11& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP11& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ7'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ7'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ7'!Ausw_PJ_aktiv,IF(OR(AND('PJ7'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S11=0,0,Berechnungen_2!S11)","v":0},null,null,{"$f":"Berechnungen_2!P11","v":0},null,{"$f":"Berechnungen_2!K11","v":0},{"$f":"IF('PJ7'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ7'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ7'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ7'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ7'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ8","index":13,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 8","PJ8"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ8'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ8'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ8'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ8'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ8'!Ausw_PJ_aktiv),-2,IF(AND('PJ8'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN12& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO12& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP12& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ8'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ8'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ8'!Ausw_PJ_aktiv,IF(OR(AND('PJ8'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S12=0,0,Berechnungen_2!S12)","v":0},null,null,{"$f":"Berechnungen_2!P12","v":0},null,{"$f":"Berechnungen_2!K12","v":0},{"$f":"IF('PJ8'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ8'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ8'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ8'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ8'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ9","index":14,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 9","PJ9"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ9'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ9'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ9'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ9'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ9'!Ausw_PJ_aktiv),-2,IF(AND('PJ9'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN13& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO13& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP13& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ9'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ9'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ9'!Ausw_PJ_aktiv,IF(OR(AND('PJ9'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S13=0,0,Berechnungen_2!S13)","v":0},null,null,{"$f":"Berechnungen_2!P13","v":0},null,{"$f":"Berechnungen_2!K13","v":0},{"$f":"IF('PJ9'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ9'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ9'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ9'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ9'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"PJ10","index":15,"n_rows":153,"n_cols":10,"rows_kept":153,"cut":false,"hidden":true,"merged":[[67,2,67,4],[56,2,57,2],[56,3,57,8],[59,2,59,8],[60,1,65,1],[60,2,65,8],[66,2,66,8],[53,3,53,5],[53,6,53,7],[54,3,54,5],[54,6,54,7],[55,3,55,5],[55,6,55,7],[49,2,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,2,51,4],[51,6,51,8],[46,2,46,4],[46,6,46,7],[47,2,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[43,2,43,4],[43,6,43,7],[44,2,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[39,2,39,4],[39,6,39,8],[41,2,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[36,2,36,4],[36,6,36,7],[37,2,37,4],[37,6,37,7],[38,2,38,4],[38,6,38,7],[33,2,33,4],[33,6,33,7],[34,2,34,4],[34,6,34,7],[35,2,35,4],[35,6,35,7],[30,2,30,4],[30,6,30,8],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,8],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[15,2,15,4],[15,6,15,8],[17,2,17,8],[18,2,18,8],[11,2,11,4],[11,6,11,8],[12,2,12,4],[12,6,12,8],[13,2,13,4],[13,6,13,8],[10,2,10,4],[10,6,10,8],[5,2,5,4],[5,6,5,8],[6,2,6,4],[6,6,6,8],[7,2,7,4],[7,6,7,8],[14,2,14,4],[14,6,14,8],[1,2,1,8],[2,2,2,6],[3,2,3,4],[3,6,3,8],[4,2,4,4],[4,6,4,8],[8,2,8,4],[8,6,8,8],[9,2,9,4],[9,6,9,8]]}
[]
[null,null,{"$f":"C67","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[null,null,"Bitte beachten Sie beim Ausfüllen des Formulars die \nHinweise im Tabellenblatt Anmerkungen.",null,null,null,null,null,"Projekt 10","PJ10"]
[null,1,"Antragsteller",null,null,null,{"$f":"IF(Übersicht!H5=\"\",\"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!\",Übersicht!H5)","v":"Bitte im Tabellenblatt 'Übersicht' den Namen eintragen!"}]
[null,{"$f":"B4+1","v":2},"Auswahl der Kategorie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(Kategorie=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,{"$f":"B5+1","v":3},"Technologie",null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(Projekt=\"Bitte auswählen!\",-2,1),2)","v":2}]
[null,4,{"$f":"IFERROR(IF(VLOOKUP(Projekt,Dropdowns!B15:D27,3,FALSE)=1,\"Einstufung\",\"-\"),\"\")","v":""},null,null,null,"Bitte auswählen!",null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Einstufung=\"Bitte auswählen!\",-2,0)),2)","v":2}]
[null,5,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an thermischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme erz\"),\"Erzeugte thermische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Wärme eing\", \"Eingesparte thermische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(OR($G$6=\"LED\",$G$6=\"Brauchwasserpumpe\",$G$6=\"Heizungspumpe\",$G$6=\"GreenIT\",$G$6=\"Lüftungsanlage_oder_Klimaanlage\",$G$6=\"Wind\",$G$6=\"Photovoltaik\",$G$6=\"Wasserkraft\",Projekt=\"Heizungstausch\"),2,IF(Eingrenzung=0,-2,1)),2)","v":2}]
[null,6,{"$f":"IFERROR(IF(Projekt=\"Biogasanlage mit Kavitation\",\"Mehrertrag an elektrischer Energie\",IF(OR(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"erz\",VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom erz\"),\"Erzeugte elektrische Energie\",IF(VLOOKUP(Projekt,Dropdowns!B15:C27,2,FALSE)=\"Strom eing\", \"Eingesparte elektrische Energie\",\"-\"))),\"\")","v":""},null,null,null,0,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(OR($G$6=\"Solarthermie\",$G$6=\"Künstlicher_Dämmstoff\",$G$6=\"Naturdämmstoff\",$G$6=\"Wärmepumpe\",Projekt=\"Heizungstausch\"),2,IF(OR(Stromeinsparung=0,Stromeinsparung=\"\"),-2,1)),2)","v":2}]
[null,7,"Betriebsgewöhnliche Nutzungsdauer",null,null,null,0,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(Projekt=\"Heizungstausch\",2,IF(OR(Nutzungsdauer=\"\",Nutzungsdauer=0),-2,1)))","v":false}]
[null,8,"CO2-Minderung über Lebensdauer ",null,null,null,{"$f":"IF(Projekt=\"Heizungstausch\",IF(HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)=0,\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\",HLOOKUP(J3,'Eingabe Heizungstausch'!C6:L39,34,FALSE)),VLOOKUP(J3,Berechnungen_1!C34:S44,16,FALSE))","v":""},null,null,{"$f":"IF(OR(AND('PJ10'!Ausw_PJ_aktiv,GHGZ<1),AND('PJ10'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),J6<0),-2,IF('PJ10'!Ausw_PJ_aktiv=FALSE,2,1))","v":2}]
[null,9,"Investition [Netto / ohne Förderung]",null,null,null,0,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(OR(Investition=0,Investition=\"\"),-2,1),2)","v":2}]
[null,10,"Regionale Wertschöpfung",null,null,null,{"$f":"IF(AND('PJ10'!Ausw_PJ_aktiv,G5=\"Bitte auswählen!\"),0,VLOOKUP(J3,Berechnungen_2!$B$5:$AR$14,43,FALSE))","v":""}]
[null,11,"Anzahl an Wertschöpfungspunkte",null,null,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G13/300,0))","v":0},null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(WZ>0,0,-1),2)","v":2}]
[null,12,"Maximal erreichbare Anzahl an Zertifikaten",null,null,null,{"$f":"ROUNDDOWN(AVERAGE(GHGZ,WZ),0)","v":0},null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(G15=0,-2,IF((Zertifikate+G55+D55)<G15,0,1)),2)","v":2}]
[null,13,"Beschreibung der Maßnahme",null,null,null,null,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G16=0,'PJ10'!Ausw_PJ_aktiv),-2,IF(AND('PJ10'!Ausw_PJ_aktiv,G16>0),1,1)),2)","v":2}]
[]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Für die maximal erreichbare Zertifikatausbeute brauchen Sie je nach Kategorie folgende Anzahl an Naturschutzpunkten:\",\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Bronze: \" &Berechnungen_2!AN14& \" Punkte\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(Berechnungen_2!AN5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Silber: \" &Berechnungen_2!AO14& \" Punkte (Mindestens fünf Punkte aus der Silberkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(Berechnungen_2!AO5>0,0,1),1)","v":1}]
[null,null,{"$f":"IF(Ausw_PJ_aktiv,IFERROR(\"Gold: \" &Berechnungen_2!AP14& \" Punkte (Mindestens fünf Punkte aus der Goldkategorie nötig)\",\"\"),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(Berechnungen_2!AP5>0,0,1),1)","v":1}]
[]
[null,null,"Schutzmaßnahme Status Bronze",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B16+1","v":14},"Installation von Nistkästen - Insekten",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G24*VLOOKUP(C24,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B24+1","v":15},"Installation von Insektenhotel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G25*VLOOKUP(C25,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,{"$f":"B25+1","v":16},"Installation von Nistkästen - Vögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G26*VLOOKUP(C26,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,17,"Installation von Nistkästen - Eulen & Greifvögel",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G27*VLOOKUP(C27,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,18,"Installation von Nistkästen - Fledermäuse",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G28*VLOOKUP(C28,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[{"$f":"Feld0","v":0},19,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,2,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C29=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(Feld0=Dropdowns!E40,IF(OR(bronzefeld<0,bronzefeld>1),0,ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G29*VLOOKUP(C29,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,20,"Summe (Bronze)",null,null,null,{"$f":"SUM(I24:I29)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Silber",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B30+1","v":21},"Agrar Hölzer im Kurzumtrieb (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G33<30),0,ROUNDDOWN(G33*VLOOKUP(C33,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G33>=30,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G33=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G33>0,G33<30,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B33+1","v":22},"Blühwiese (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G34<50),0,ROUNDDOWN(G34*VLOOKUP(C34,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G34>=50,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G34=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G34>0,G34<50,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B34+1","v":23},"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G35<50),0,ROUNDDOWN(G35*VLOOKUP(C35,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G35>=50,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G35=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G35>0,G35<50,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,24,"Bäume pflanzen",null,null,null,0,null,{"$f":"IF(Kategorie=\"Bitte auswählen!\",0,ROUNDDOWN(G36*VLOOKUP(C36,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0}]
[null,25,"Extensive Weidewirtschaft (min. 10.000 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G37<10000),0,ROUNDDOWN(G37*VLOOKUP(C37,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G37>=10000,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G37=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G37>0,G37<10000,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,26,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G38<10),0,ROUNDDOWN(G38*VLOOKUP(C38,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G38>=10,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G38=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G38>0,G38<10,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld1","v":0},27,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,3,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C39=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld1=Dropdowns!E40,IF(OR(silberfeld<0,),0,ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G39*VLOOKUP(C39,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,28,"Summe (Silber)",null,null,null,{"$f":"SUM(I33:I39)","v":0}]
[]
[null,null,"Schutzmaßnahme Status Gold",null,null,null,"Anzahl/Fläche",null,"Punkte"]
[null,{"$f":"B40+1","v":29},"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G43<50),0,ROUNDDOWN(G43*VLOOKUP(C43,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G43>=50,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G43=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G43>0,G43<50,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B43+1","v":30},"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G44<50),0,ROUNDDOWN(G44*VLOOKUP(C44,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G44>=50,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G44=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G44>0,G44<50,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B44+1","v":31},"Streuobstwiese (min. 100 m2)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G45<100),0,ROUNDDOWN(G45*VLOOKUP(C45,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G45>=100,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G45=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G45>0,G45<100,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,32,"Amphibienschutzzaun (min. 100 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Bienen<100),0,ROUNDDOWN(G46*VLOOKUP(C46,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G46>=100,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G46=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G46>0,G46<100,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,33,"Trockenmauer (min. 10 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Mauer<10),0,ROUNDDOWN(G47*VLOOKUP(C47,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G47>=10,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G47=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G47>0,G47<10,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,34,"Benjeshecken anlegen (min. 30 m)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",G48<30),0,ROUNDDOWN(G48*VLOOKUP(C48,Dropdowns!$B$48:$C$76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G48>=30,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G48=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G48>0,G48<30,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,35,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",null,null,null,0,null,{"$f":"IF(OR(Kategorie=\"Bitte auswählen!\",Sozi<1),0,ROUNDDOWN(G49*VLOOKUP(C49,Dropdowns!B48:C76,2,FALSE),0))","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(AND(G49>=1,'PJ10'!Ausw_PJ_aktiv),1,IF(AND(G49=0,'PJ10'!Ausw_PJ_aktiv),2,IF(AND(G49>0,G49<1,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[{"$f":"feld2","v":0},36,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,4,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C50=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld2=Dropdowns!E41,IF(OR(goldfeld1<0,goldfeld1>1,AND(goldfeld1>0,goldfeld1<1)),0,ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G50*VLOOKUP(C50,Dropdowns!B48:C76,2,FALSE),0))))","v":0},{"$f":"IF(A50=0,\"\",IF('PJ10'!Ausw_PJ_aktiv,IF(OR(AND('PJ10'!Ausw_PJ_aktiv,OR(feld2=Dropdowns!E39,feld2=Dropdowns!E37),OR(goldfeld1=0,goldfeld1=1)),feld2=0),0,IF(AND(feld2<>Dropdowns!E39,feld2<>Dropdowns!E37),2,-2)),2))","v":""}]
[{"$f":"feld3","v":0},37,{"$f":"IF(ISNA(VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE)),0,VLOOKUP(Projekt,Dropdowns!B31:F44,5,FALSE))","v":0},null,null,null,0,null,{"$f":"IF(C51=0,0,IF(Kategorie=\"Bitte auswählen!\",0,IF(feld3=Dropdowns!E41,IF(OR(goldfeld2<0,goldfeld2>1,AND(goldfeld2>0,goldfeld2<1)),0,ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0)),ROUNDDOWN(G51*VLOOKUP(C51,Dropdowns!B48:C76,2,FALSE),0))))","v":0}]
[null,38,"Summe (Gold)",null,null,null,{"$f":"SUM(I43:I51)","v":0}]
[]
[null,null,null,"Bronze",null,null,"Silber",null,"Gold"]
[null,{"$f":"B52+1","v":39},"Anzahl der Zertifikate",{"$f":"IF(Berechnungen_2!S14=0,0,Berechnungen_2!S14)","v":0},null,null,{"$f":"Berechnungen_2!P14","v":0},null,{"$f":"Berechnungen_2!K14","v":0},{"$f":"IF('PJ10'!Ausw_PJ_aktiv,IF(SUM(D55:I55)=G15,1,IF(AND(SUM(D55:I55)<G15,SUM(D55:I55)>0,'PJ10'!Ausw_PJ_aktiv),0,IF(AND(SUM(D55:I55)=0,'PJ10'!Ausw_PJ_aktiv),-2))),2)","v":2}]
[null,{"$f":"B55+1","v":40},"Wert der Zertifikate",{"$f":"D55*25","v":0},null,null,{"$f":"G55*50","v":0},null,{"$f":"75*Zertifikate","v":0}]
[null,{"$f":"B56+1","v":41},"Gesamtwert der Zertifikate",{"$f":"SUM(D56:I56)","v":0}]
[]
[]
[null,null,"Sonstige Anmerkungen"]
[null,{"$f":"B57+1","v":42}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Erläuterung!D55","v":"Berechnungsformular ZENAPA-Zertifizierung - Version 2021/10"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Ausw_PJ_aktiv",null,false]
[null,null,null,null,"PlAbfr_PJ_RW",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,(J13),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_PB",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,(J16),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_FL",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,MIN(J33:J35,J37:J38,J43:J48),1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_SP",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,J49,1)","v":1}]
[null,null,null,null,"PlAbfr_PJ_AP",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,(J55),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_EnEf",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,J11,1)","v":1}]
[null,null,null,null,"Anzahl_BPkt",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,SUM(G30,G40,G52-Anzahl_SPkt),0)","v":0}]
[null,null,null,null,"Anzahl_SPkt",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,SUM($I$49:$I$49),0)","v":0}]
[null,null,null,null,"PIAbfr_PJ_01",null,{"$f":"IF(AND('PJ10'!Ausw_PJ_aktiv,GHGZ=\"Bitte Tabellenblatt 'Eingabe Heizungstausch' vollständig ausfüllen!\"),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_Max",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,MIN(J19:J21),1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_BD",null,{"$f":"IF('PJ10'!Ausw_PJ_aktiv,PIAbfr_BD,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_NaturP",null,{"$f":"IF(AND(Ausw_PJ_aktiv,G15>=1,SUM(D55:I55)=0),-1,1)","v":1}]
[null,null,null,null,"PIAbfr_PJ_allg",null,{"$f":"MIN(J5:J10,J12)","v":2}]

{"sheet":"Eingabe Heizungstausch","index":16,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":true,"merged":[[6,2,6,11],[2,2,3,11],[16,2,16,11],[22,2,22,11],[33,2,33,11],[10,2,10,11],[9,2,9,11],[26,2,26,11],[27,2,27,11],[30,2,30,11]]}
[]
[]
[null,null,"Eingabe Heizungstausch"]
[]
[null,null,{"$f":"IF(ISERROR(INDIRECT(C6&\"!Ausw_PJ_aktiv\")),FALSE,INDIRECT(C6&\"!Ausw_PJ_aktiv\"))","v":false},{"$f":"IF(ISERROR(INDIRECT(D6&\"!Ausw_PJ_aktiv\")),FALSE,INDIRECT(D6&\"!Ausw_PJ_aktiv\"))","v":false},false,false,false,false,false,false,false,false]
[null,null,"PJ1","PJ2","PJ3","PJ4","PJ5","PJ6","PJ7","PJ8","PJ9","PJ10"]
[null,"Gebäudetyp"]
[null,"Gebäudetyp","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Heizbedarf\nWie hoch ist die durchschnittliche Heizdauer? \nHoch = Ganztags, 7 Tage/Woche (z. B. Krankenhaus), \nMittel = halbtags, 7 Tage/Woche (z. B. Wohngebäude),\nNiedrig = halbtags, <7 Tage/Woche (z. B. Halbtagsschule)","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Alte Heizung"]
[null,"Erste Energiequelle:"]
[null,"Energieträger","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Energieverbrauch (in kWh) bekannt?","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Jährlicher Energieverbrauch (in kWh)",0,0,0,0,0,0,0,0,0,0]
[null,"Leistung",0,0,0,0,0,0,0,0,0,0]
[null,"Baujahr","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Zweite Energiequelle (falls vorhanden):"]
[null,"Energieträger","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Energieverbrauch (in kWh) bekannt?","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Jährlicher Energieverbrauch",0,0,0,0,0,0,0,0,0,0]
[null,"Leistung",0,0,0,0,0,0,0,0,0,0]
[null,"Baujahr","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Weitere Abfragen:"]
[null,"Geschätzte Gewichtung\n(Wie viel Prozent des Heizenergieverbrauchs fällt auf den ersten (!) Energieträger?\nWenn es sich nicht um ein Hybrid-System handelt, bitte 100% eintragen!)",1,1,1,1,1,1,1,1,1,1]
[null,"Energieträger Nahwärme","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"(100%-) Ökostromtarif?\n(Beziehen Sie Ihren Strom zum Betrieb der Heizung aus einem 100%-Ökostromtarif?)","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Neue Heizung"]
[null,"Erste Energiequelle:"]
[null,"Energieträger","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Leistung",0,0,0,0,0,0,0,0,0,0]
[null,"Zweite Energiequelle:"]
[null,"Energieträger","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Leistung",0,0,0,0,0,0,0,0,0,0]
[null,"Weitere Abfragen:"]
[null,"Geschätzte Gewichtung\n(Wie viel Prozent des Heizenergieverbrauchs fällt auf den ersten (!) Energieträger?)",1,1,1,1,1,1,1,1,1,1]
[null,"Energieträger Nahwärme","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"(100%-) Ökostromtarif?\n(Beziehen Sie Ihren Strom zum Betrieb der Heizung aus einem 100%-Ökostromtarif?)","ja","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[]
[null,"Resultierende CO2-Einsparung\n(innerhalb der Nutzungsdauer)",{"$f":"IF('Berechnungen Heizungstausch'!D73<=0,0,'Berechnungen Heizungstausch'!D73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!E73<=0,0,'Berechnungen Heizungstausch'!E73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!F73<=0,0,'Berechnungen Heizungstausch'!F73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!G73<=0,0,'Berechnungen Heizungstausch'!G73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!H73<=0,0,'Berechnungen Heizungstausch'!H73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!I73<=0,0,'Berechnungen Heizungstausch'!I73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!J73<=0,0,'Berechnungen Heizungstausch'!J73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!K73<=0,0,'Berechnungen Heizungstausch'!K73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!L73<=0,0,'Berechnungen Heizungstausch'!L73)","v":0},{"$f":"IF('Berechnungen Heizungstausch'!M73<=0,0,'Berechnungen Heizungstausch'!M73)","v":0}]
[]
[]
[null,null,{"$f":"IF(C39>0,\"Überprüfen Sie die Vollständigkeit Ihrer Angaben und fahren Sie dann im Tabellenblatt \"&C6&\" fort.\",\"\")","v":""},{"$f":"IF(D39>0,\"Überprüfen Sie die Vollständigkeit Ihrer Angaben und fahren Sie dann im Tabellenblatt \"&D6&\" fort.\",\"\")","v":""},"","","","","","","",""]

{"sheet":"Berechnungen Heizungstausch","index":17,"n_rows":90,"n_cols":15,"rows_kept":90,"cut":false,"hidden":true,"merged":[[6,1,6,14],[2,1,2,3],[31,1,31,12],[2,5,2,6]]}
[]
[]
[null,"Allgemeine Daten",null,null,null,"Werte veränderbar!"]
[null,"Nutzungsdauer",null,20]
[]
[]
[null,"Jahresnutzungsgrad:"]
[null,null,"Sverweis Hilfespalte","Heizöl","Erdgas","Biogas","Solarthermie","Nahwärme","Luft-Wärmepumpe","Wasser-Wärmepumpe","Sole-Wärmepumpe","Pellet","Holzhackschnitzel","Scheitholzvergasung","Strom (z. B. Nachtspeicher)"]
[null,"Älter als 1990",2,0.65,0.65,0.65,1,1,3,4.5,4,0.82,0.8,0.6,0.9]
[null,"1990er",3,0.75,0.8,0.65,1,1,3,4.5,4,0.82,0.8,0.6,0.9]
[null,"2000er",4,0.85,0.85,0.85,1,1,3,4.5,4,0.92,0.8,0.8,0.99]
[null,"Neuer als 2010",5,0.95,0.99,0.99,1,1,3,4.5,4,0.92,0.8,0.8,0.99]
[]
[]
[null,null,null,"Energiequelle","CO2-Emissionsfaktor (kg/kWh)",null,null,null,"Vollbenutzungsstunden"]
[null,"Heizöl",null,"Heizöl",{"$f":"VLOOKUP(D16,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.26647178682257056},null,null,"Wohngebäude",1800]
[null,"Erdgas",null,"Erdgas",{"$f":"VLOOKUP(D17,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.20058463953228836},null,null,"Bürogebäude",1700]
[null,"Biogas",null,"Biogas",{"$f":"VLOOKUP(D18,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.17408999999999999},null,null,"Schule (halbtags) o.ä.",1100]
[null,"Solarthermie",null,"Solarthermie",{"$f":"VLOOKUP(D19,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":2.2078999999999998E-2},null,null,"Schule (ganztags) o.ä.",1400]
[null,"Nahwärme","alt",{"$f":"IF('Eingabe Heizungstausch'!C25=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!C25)","v":"-"},{"$f":"IFERROR(VLOOKUP(D20,'THG-Faktoren'!$F$11:$G$20,2,FALSE),0)","v":0},null,null,"Medizinische Einrichtung",2400]
[null,"Nahwärme","neu",{"$f":"IF('Eingabe Heizungstausch'!C36=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!C36)","v":"-"},{"$f":"IFERROR(VLOOKUP(D21,'THG-Faktoren'!$F$11:$G$20,2,FALSE),0)","v":0},null,null,"niedrig",1200]
[null,"Luft-Wärmepumpe",null,"Strom",{"$f":"VLOOKUP(D22,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.40100000000000002},null,null,"mittel",1800]
[null,"Wasser-Wärmepumpe",null,"Strom",{"$f":"VLOOKUP(D23,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.40100000000000002},null,null,"hoch",2200]
[null,"Sole-Wärmepumpe",null,"Strom",{"$f":"VLOOKUP(D24,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.40100000000000002}]
[null,"Pellet",null,"Pellet",{"$f":"VLOOKUP(D25,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":2.2937000000000003E-2}]
[null,"Holzhackschnitzel",null,"Holzhackschnitzel",{"$f":"VLOOKUP(D26,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":2.6998500000000002E-2}]
[null,"Scheitholzvergasung",null,"Scheitholz",{"$f":"VLOOKUP(D27,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":1.6826000000000001E-2}]
[null,"Strom (z. B. Nachtspeicher)",null,"Strom",{"$f":"VLOOKUP(D28,'THG-Faktoren'!$F$11:$G$20,2,FALSE)","v":0.40100000000000002}]
[]
[]
[]
[null,"Berechnungen der CO2-Einsparungen"]
[null,null,null,"PJ1","PJ2","PJ3","PJ4","PJ5","PJ6","PJ7","PJ8","PJ9","PJ10"]
[null,"Gebäudetyp",null,{"$f":"IF('Eingabe Heizungstausch'!C8=\"Sonstige\",'Eingabe Heizungstausch'!C9,'Eingabe Heizungstausch'!C8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!D8=\"Sonstige\",'Eingabe Heizungstausch'!D9,'Eingabe Heizungstausch'!D8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!E8=\"Sonstige\",'Eingabe Heizungstausch'!E9,'Eingabe Heizungstausch'!E8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!F8=\"Sonstige\",'Eingabe Heizungstausch'!F9,'Eingabe Heizungstausch'!F8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!G8=\"Sonstige\",'Eingabe Heizungstausch'!G9,'Eingabe Heizungstausch'!G8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!H8=\"Sonstige\",'Eingabe Heizungstausch'!H9,'Eingabe Heizungstausch'!H8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!I8=\"Sonstige\",'Eingabe Heizungstausch'!I9,'Eingabe Heizungstausch'!I8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!J8=\"Sonstige\",'Eingabe Heizungstausch'!J9,'Eingabe Heizungstausch'!J8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!K8=\"Sonstige\",'Eingabe Heizungstausch'!K9,'Eingabe Heizungstausch'!K8)","v":"Bitte auswählen!"},{"$f":"IF('Eingabe Heizungstausch'!L8=\"Sonstige\",'Eingabe Heizungstausch'!L9,'Eingabe Heizungstausch'!L8)","v":"Bitte auswählen!"}]
[null,"Vollbenutzungsstunden",null,{"$f":"IFERROR(VLOOKUP(D34,$H$16:$I$23,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(E34,$H$16:$I$23,2,FALSE),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Energieträger alt 1","alt",{"$f":"'Eingabe Heizungstausch'!C12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!D12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!E12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!F12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!G12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!H12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!I12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!J12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!K12","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!L12","v":"Bitte auswählen!"}]
[null,"Energieträger alt 2","alt",{"$f":"IF('Eingabe Heizungstausch'!C18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!C18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!D18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!D18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!E18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!E18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!F18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!F18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!G18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!G18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!H18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!H18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!I18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!I18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!J18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!J18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!K18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!K18)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!L18=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!L18)","v":"-"}]
[null,"Energieträger neu 1","neu",{"$f":"'Eingabe Heizungstausch'!C29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!D29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!E29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!F29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!G29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!H29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!I29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!J29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!K29","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!L29","v":"Bitte auswählen!"}]
[null,"Energieträger neu 2","neu",{"$f":"IF('Eingabe Heizungstausch'!C32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!C32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!D32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!D32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!E32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!E32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!F32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!F32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!G32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!G32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!H32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!H32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!I32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!I32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!J32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!J32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!K32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!K32)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!L32=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!L32)","v":"-"}]
[null,"Leistung alt 1",null,{"$f":"'Eingabe Heizungstausch'!C15","v":0},{"$f":"'Eingabe Heizungstausch'!D15","v":0},{"$f":"'Eingabe Heizungstausch'!E15","v":0},{"$f":"'Eingabe Heizungstausch'!F15","v":0},{"$f":"'Eingabe Heizungstausch'!G15","v":0},{"$f":"'Eingabe Heizungstausch'!H15","v":0},{"$f":"'Eingabe Heizungstausch'!I15","v":0},{"$f":"'Eingabe Heizungstausch'!J15","v":0},{"$f":"'Eingabe Heizungstausch'!K15","v":0},{"$f":"'Eingabe Heizungstausch'!L15","v":0}]
[null,"Leistung alt 2",null,{"$f":"IF('Eingabe Heizungstausch'!C21=0,0,'Eingabe Heizungstausch'!C21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!D21=0,0,'Eingabe Heizungstausch'!D21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!E21=0,0,'Eingabe Heizungstausch'!E21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!F21=0,0,'Eingabe Heizungstausch'!F21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!G21=0,0,'Eingabe Heizungstausch'!G21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!H21=0,0,'Eingabe Heizungstausch'!H21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!I21=0,0,'Eingabe Heizungstausch'!I21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!J21=0,0,'Eingabe Heizungstausch'!J21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!K21=0,0,'Eingabe Heizungstausch'!K21)","v":0},{"$f":"IF('Eingabe Heizungstausch'!L21=0,0,'Eingabe Heizungstausch'!L21)","v":0}]
[null,"Leistung neu 1",null,{"$f":"'Eingabe Heizungstausch'!C30","v":0},{"$f":"'Eingabe Heizungstausch'!D30","v":0},{"$f":"'Eingabe Heizungstausch'!E30","v":0},{"$f":"'Eingabe Heizungstausch'!F30","v":0},{"$f":"'Eingabe Heizungstausch'!G30","v":0},{"$f":"'Eingabe Heizungstausch'!H30","v":0},{"$f":"'Eingabe Heizungstausch'!I30","v":0},{"$f":"'Eingabe Heizungstausch'!J30","v":0},{"$f":"'Eingabe Heizungstausch'!K30","v":0},{"$f":"'Eingabe Heizungstausch'!L30","v":0}]
[null,"Leistung neu 2",null,{"$f":"IF('Eingabe Heizungstausch'!C33=0,0,'Eingabe Heizungstausch'!C33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!D33=0,0,'Eingabe Heizungstausch'!D33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!E33=0,0,'Eingabe Heizungstausch'!E33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!F33=0,0,'Eingabe Heizungstausch'!F33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!G33=0,0,'Eingabe Heizungstausch'!G33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!H33=0,0,'Eingabe Heizungstausch'!H33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!I33=0,0,'Eingabe Heizungstausch'!I33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!J33=0,0,'Eingabe Heizungstausch'!J33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!K33=0,0,'Eingabe Heizungstausch'!K33)","v":0},{"$f":"IF('Eingabe Heizungstausch'!L33=0,0,'Eingabe Heizungstausch'!L33)","v":0}]
[null,"Baujahr alt 1",null,{"$f":"'Eingabe Heizungstausch'!C16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!D16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!E16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!F16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!G16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!H16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!I16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!J16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!K16","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!L16","v":"Bitte auswählen!"}]
[null,"Baujahr alt 2",null,{"$f":"IF('Eingabe Heizungstausch'!C22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!C22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!D22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!D22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!E22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!E22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!F22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!F22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!G22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!G22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!H22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!H22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!I22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!I22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!J22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!J22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!K22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!K22)","v":"-"},{"$f":"IF('Eingabe Heizungstausch'!L22=\"Bitte auswählen!\",\"-\",'Eingabe Heizungstausch'!L22)","v":"-"}]
[null,"Gewichtung alt \n(Anteil 1. Energieträger)",null,{"$f":"'Eingabe Heizungstausch'!C24","v":1},{"$f":"'Eingabe Heizungstausch'!D24","v":1},{"$f":"'Eingabe Heizungstausch'!E24","v":1},{"$f":"'Eingabe Heizungstausch'!F24","v":1},{"$f":"'Eingabe Heizungstausch'!G24","v":1},{"$f":"'Eingabe Heizungstausch'!H24","v":1},{"$f":"'Eingabe Heizungstausch'!I24","v":1},{"$f":"'Eingabe Heizungstausch'!J24","v":1},{"$f":"'Eingabe Heizungstausch'!K24","v":1},{"$f":"'Eingabe Heizungstausch'!L24","v":1}]
[null,"Gewichtung neu\n(Anteil 1. Energieträger)",null,{"$f":"'Eingabe Heizungstausch'!C35","v":1},{"$f":"'Eingabe Heizungstausch'!D35","v":1},{"$f":"'Eingabe Heizungstausch'!E35","v":1},{"$f":"'Eingabe Heizungstausch'!F35","v":1},{"$f":"'Eingabe Heizungstausch'!G35","v":1},{"$f":"'Eingabe Heizungstausch'!H35","v":1},{"$f":"'Eingabe Heizungstausch'!I35","v":1},{"$f":"'Eingabe Heizungstausch'!J35","v":1},{"$f":"'Eingabe Heizungstausch'!K35","v":1},{"$f":"'Eingabe Heizungstausch'!L35","v":1}]
[]
[null,"Jahresnutzungsgrad alt 1",null,{"$f":"IFERROR(HLOOKUP(D36,$B$8:$O$12,IF(D44=$B$9,$C$9,IF(D44=$B$10,$C$10,IF(D44=$B$11,$C$11,$C$12))),FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(E36,$B$8:$O$12,IF(E44=$B$9,$C$9,IF(E44=$B$10,$C$10,IF(E44=$B$11,$C$11,$C$12))),FALSE),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Jahresnutzungsgrad neu 1",null,{"$f":"IFERROR(HLOOKUP(D38,$C$8:$O$12,5,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(E38,$C$8:$O$12,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Jahresnutzungsgrad alt 2",null,{"$f":"IFERROR(HLOOKUP(D37,$B$8:$O$12,IF(D45=$B$9,$C$9,IF(D45=$B$10,$C$10,IF(D45=$B$11,$C$11,$C$12))),FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(E37,$B$8:$O$12,IF(E45=$B$9,$C$9,IF(E45=$B$10,$C$10,IF(E45=$B$11,$C$11,$C$12))),FALSE),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Jahresnutzungsgrad neu 2",null,{"$f":"IFERROR(HLOOKUP(D39,$C$8:$O$12,5,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(E39,$C$8:$O$12,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Energieverbrauch alt 1 gegeben",null,{"$f":"'Eingabe Heizungstausch'!C14","v":0},{"$f":"'Eingabe Heizungstausch'!D14","v":0},{"$f":"'Eingabe Heizungstausch'!E14","v":0},{"$f":"'Eingabe Heizungstausch'!F14","v":0},{"$f":"'Eingabe Heizungstausch'!G14","v":0},{"$f":"'Eingabe Heizungstausch'!H14","v":0},{"$f":"'Eingabe Heizungstausch'!I14","v":0},{"$f":"'Eingabe Heizungstausch'!J14","v":0},{"$f":"'Eingabe Heizungstausch'!K14","v":0},{"$f":"'Eingabe Heizungstausch'!L14","v":0}]
[null,"Energieverbrauch alt 2 gegeben",null,{"$f":"'Eingabe Heizungstausch'!C20","v":0},{"$f":"'Eingabe Heizungstausch'!D20","v":0},{"$f":"'Eingabe Heizungstausch'!E20","v":0},{"$f":"'Eingabe Heizungstausch'!F20","v":0},{"$f":"'Eingabe Heizungstausch'!G20","v":0},{"$f":"'Eingabe Heizungstausch'!H20","v":0},{"$f":"'Eingabe Heizungstausch'!I20","v":0},{"$f":"'Eingabe Heizungstausch'!J20","v":0},{"$f":"'Eingabe Heizungstausch'!K20","v":0},{"$f":"'Eingabe Heizungstausch'!L20","v":0}]
[null,"Energieverbrauch alt 1 berechnet",null,{"$f":"IFERROR(D40*(D35*D46)/D49,0)","v":0},{"$f":"IFERROR(E40*(E35*E46)/E49,0)","v":0},{"$f":"IFERROR(F40*(F35*F46)/F49,0)","v":0},0,0,0,0,0,0,0]
[null,"Energieverbrauch alt 2 berechnet",null,{"$f":"IFERROR(D41*(D35*(1-D46))/D51,0)","v":0},{"$f":"IFERROR(E41*(E35*(1-E46))/E51,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Energieverbrauch alt 1",null,{"$f":"IF('Eingabe Heizungstausch'!C13=\"ja\",D53,D55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!D13=\"ja\",E53,E55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!E13=\"ja\",F53,F55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!F13=\"ja\",G53,G55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!G13=\"ja\",H53,H55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!H13=\"ja\",I53,I55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!I13=\"ja\",J53,J55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!J13=\"ja\",K53,K55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!K13=\"ja\",L53,L55)","v":0},{"$f":"IF('Eingabe Heizungstausch'!L13=\"ja\",M53,M55)","v":0}]
[null,"Energieverbrauch alt 2",null,{"$f":"IF('Eingabe Heizungstausch'!C19=\"ja\",D54,D56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!D19=\"ja\",E54,E56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!E19=\"ja\",F54,F56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!F19=\"ja\",G54,G56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!G19=\"ja\",H54,H56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!H19=\"ja\",I54,I56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!I19=\"ja\",J54,J56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!J19=\"ja\",K54,K56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!K19=\"ja\",L54,L56)","v":0},{"$f":"IF('Eingabe Heizungstausch'!L19=\"ja\",M54,M56)","v":0}]
[null,"Energieverbrauch alt gesamt",null,{"$f":"D57+D58","v":0},{"$f":"E57+E58","v":0},0,0,0,0,0,0,0,0]
[null,"Energieverbrauch neu 1",null,{"$f":"IFERROR(D42*(D35*D47)/D50,0)","v":0},0,0,{"$f":"IFERROR(G42*(G35*G47)/G50,0)","v":0},0,0,0,0,0,0]
[null,"Energieverbrauch neu 2",null,{"$f":"IFERROR(D43*(D35*(1-D47))/D52,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Energieverbrauch neu gesamt",null,{"$f":"D61+D60","v":0},{"$f":"E61+E60","v":0},0,0,0,0,0,0,0,0]
[null,"Energieeinsparung",null,{"$f":"IFERROR(IF(D59-D62<0,0,D59-D62),0)","v":0},{"$f":"IFERROR(IF(E59-E62<0,0,E59-E62),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Ökostrom alt",null,{"$f":"'Eingabe Heizungstausch'!C26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!D26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!E26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!F26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!G26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!H26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!I26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!J26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!K26","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!L26","v":"Bitte auswählen!"}]
[null,"Ökostrom neu",null,{"$f":"'Eingabe Heizungstausch'!C37","v":"ja"},{"$f":"'Eingabe Heizungstausch'!D37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!E37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!F37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!G37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!H37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!I37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!J37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!K37","v":"Bitte auswählen!"},{"$f":"'Eingabe Heizungstausch'!L37","v":"Bitte auswählen!"}]
[null,"CO2-Emissionen alt 1",null,{"$f":"IFERROR(IF(D36=\"Nahwärme\",$E$20,IF(VLOOKUP(D36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(D64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(D36,$B$16:$E$28,4,FALSE))),0)*D57","v":0},{"$f":"IFERROR(IF(E36=\"Nahwärme\",$E$20,IF(VLOOKUP(E36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(E64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(E36,$B$16:$E$28,4,FALSE))),0)*E57","v":0},{"$f":"IFERROR(IF(F36=\"Nahwärme\",$E$20,IF(VLOOKUP(F36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(F64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(F36,$B$16:$E$28,4,FALSE))),0)*F57","v":0},{"$f":"IFERROR(IF(G36=\"Nahwärme\",$E$20,IF(VLOOKUP(G36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(G64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(G36,$B$16:$E$28,4,FALSE))),0)*G57","v":0},{"$f":"IFERROR(IF(H36=\"Nahwärme\",$E$20,IF(VLOOKUP(H36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(H64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(H36,$B$16:$E$28,4,FALSE))),0)*H57","v":0},{"$f":"IFERROR(IF(I36=\"Nahwärme\",$E$20,IF(VLOOKUP(I36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(I64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(I36,$B$16:$E$28,4,FALSE))),0)*I57","v":0},{"$f":"IFERROR(IF(J36=\"Nahwärme\",$E$20,IF(VLOOKUP(J36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(J64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(J36,$B$16:$E$28,4,FALSE))),0)*J57","v":0},{"$f":"IFERROR(IF(K36=\"Nahwärme\",$E$20,IF(VLOOKUP(K36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(K64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(K36,$B$16:$E$28,4,FALSE))),0)*K57","v":0},{"$f":"IFERROR(IF(L36=\"Nahwärme\",$E$20,IF(VLOOKUP(L36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(L64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(L36,$B$16:$E$28,4,FALSE))),0)*L57","v":0},{"$f":"IFERROR(IF(M36=\"Nahwärme\",$E$20,IF(VLOOKUP(M36,$B$16:$E$28,3,FALSE)=\"Strom\",IF(M64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(M36,$B$16:$E$28,4,FALSE))),0)*M57","v":0}]
[null,"CO2-Emissionen alt 2",null,{"$f":"IFERROR(IF(VLOOKUP(D37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(D64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(D37,$B$16:$E$28,4,FALSE)),0)*D58","v":0},{"$f":"IFERROR(IF(VLOOKUP(E37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(E64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(E37,$B$16:$E$28,4,FALSE)),0)*E58","v":0},{"$f":"IFERROR(IF(VLOOKUP(F37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(F64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(F37,$B$16:$E$28,4,FALSE)),0)*F58","v":0},{"$f":"IFERROR(IF(VLOOKUP(G37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(G64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(G37,$B$16:$E$28,4,FALSE)),0)*G58","v":0},{"$f":"IFERROR(IF(VLOOKUP(H37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(H64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(H37,$B$16:$E$28,4,FALSE)),0)*H58","v":0},{"$f":"IFERROR(IF(VLOOKUP(I37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(I64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(I37,$B$16:$E$28,4,FALSE)),0)*I58","v":0},{"$f":"IFERROR(IF(VLOOKUP(J37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(J64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(J37,$B$16:$E$28,4,FALSE)),0)*J58","v":0},{"$f":"IFERROR(IF(VLOOKUP(K37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(K64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(K37,$B$16:$E$28,4,FALSE)),0)*K58","v":0},{"$f":"IFERROR(IF(VLOOKUP(L37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(L64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(L37,$B$16:$E$28,4,FALSE)),0)*L58","v":0},{"$f":"IFERROR(IF(VLOOKUP(M37,$B$16:$E$28,3,FALSE)=\"Strom\",IF(M64=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(M37,$B$16:$E$28,4,FALSE)),0)*M58","v":0}]
[null,"CO2-Emissionen alt gesamt",null,{"$f":"D67+D66","v":0},{"$f":"E67+E66","v":0},0,0,0,0,0,0,0,0]
[null,"CO2-Emissionen neu 1",null,{"$f":"IFERROR(IF(D38=\"Nahwärme\",$E$21,IF(VLOOKUP(D38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(D65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(D38,$B$16:$E$28,4,FALSE))),0)*D60","v":0},{"$f":"IFERROR(IF(E38=\"Nahwärme\",$E$21,IF(VLOOKUP(E38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(E65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(E38,$B$16:$E$28,4,FALSE))),0)*E60","v":0},{"$f":"IFERROR(IF(F38=\"Nahwärme\",$E$21,IF(VLOOKUP(F38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(F65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(F38,$B$16:$E$28,4,FALSE))),0)*F60","v":0},{"$f":"IFERROR(IF(G38=\"Nahwärme\",$E$21,IF(VLOOKUP(G38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(G65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(G38,$B$16:$E$28,4,FALSE))),0)*G60","v":0},{"$f":"IFERROR(IF(H38=\"Nahwärme\",$E$21,IF(VLOOKUP(H38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(H65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(H38,$B$16:$E$28,4,FALSE))),0)*H60","v":0},{"$f":"IFERROR(IF(I38=\"Nahwärme\",$E$21,IF(VLOOKUP(I38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(I65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(I38,$B$16:$E$28,4,FALSE))),0)*I60","v":0},{"$f":"IFERROR(IF(J38=\"Nahwärme\",$E$21,IF(VLOOKUP(J38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(J65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(J38,$B$16:$E$28,4,FALSE))),0)*J60","v":0},{"$f":"IFERROR(IF(K38=\"Nahwärme\",$E$21,IF(VLOOKUP(K38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(K65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(K38,$B$16:$E$28,4,FALSE))),0)*K60","v":0},{"$f":"IFERROR(IF(L38=\"Nahwärme\",$E$21,IF(VLOOKUP(L38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(L65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(L38,$B$16:$E$28,4,FALSE))),0)*L60","v":0},{"$f":"IFERROR(IF(M38=\"Nahwärme\",$E$21,IF(VLOOKUP(M38,$B$16:$E$28,3,FALSE)=\"Strom\",IF(M65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(M38,$B$16:$E$28,4,FALSE))),0)*M60","v":0}]
[null,"CO2-Emissionen neu 2",null,{"$f":"IFERROR(IF(VLOOKUP(D39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(D65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(D39,$B$16:$E$28,4,FALSE)),0)*D61","v":0},{"$f":"IFERROR(IF(VLOOKUP(E39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(E65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(E39,$B$16:$E$28,4,FALSE)),0)*E61","v":0},{"$f":"IFERROR(IF(VLOOKUP(F39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(F65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(F39,$B$16:$E$28,4,FALSE)),0)*F61","v":0},{"$f":"IFERROR(IF(VLOOKUP(G39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(G65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(G39,$B$16:$E$28,4,FALSE)),0)*G61","v":0},{"$f":"IFERROR(IF(VLOOKUP(H39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(H65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(H39,$B$16:$E$28,4,FALSE)),0)*H61","v":0},{"$f":"IFERROR(IF(VLOOKUP(I39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(I65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(I39,$B$16:$E$28,4,FALSE)),0)*I61","v":0},{"$f":"IFERROR(IF(VLOOKUP(J39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(J65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(J39,$B$16:$E$28,4,FALSE)),0)*J61","v":0},{"$f":"IFERROR(IF(VLOOKUP(K39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(K65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(K39,$B$16:$E$28,4,FALSE)),0)*K61","v":0},{"$f":"IFERROR(IF(VLOOKUP(L39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(L65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(L39,$B$16:$E$28,4,FALSE)),0)*L61","v":0},{"$f":"IFERROR(IF(VLOOKUP(M39,$B$16:$E$28,3,FALSE)=\"Strom\",IF(M65=\"ja\",'THG-Faktoren'!$G$19,$E$22),VLOOKUP(M39,$B$16:$E$28,4,FALSE)),0)*M61","v":0}]
[null,"CO2-Emissionen neu gesamt",null,{"$f":"D69+D70","v":0},{"$f":"E69+E70","v":0},0,0,0,0,0,0,0,0]
[null,"CO2-Einsparung jährlich",null,{"$f":"(D68-D71)/1000","v":0},{"$f":"(E68-E71)/1000","v":0},{"$f":"(F68-F71)/1000","v":0},0,0,0,0,0,0,0]
[null,"CO2-Einsparung in Nutzungsdauer",null,{"$f":"D72*$D$4","v":0},{"$f":"E72*$D$4","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Energieträger alt 1",null,{"$f":"IFERROR(IF(D36=\"Nahwärme\",$D$20,VLOOKUP(D36,$B$16:$D$28,3,FALSE)),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-"]
[null,"Energieträger alt 2",null,{"$f":"IFERROR(IF(D37=\"Nahwärme\",$D$20,VLOOKUP(D37,$B$16:$D$28,3,FALSE)),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-"]
[null,"Energieträger neu 1",null,{"$f":"IFERROR(IF(D38=\"Nahwärme\",$D$21,VLOOKUP(D38,$B$16:$D$28,3,FALSE)),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-"]
[null,"Energieträger neu 2",null,{"$f":"IFERROR(IF(D39=\"Nahwärme\",$D$21,VLOOKUP(D39,$B$16:$D$28,3,FALSE)),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-"]
[null,"Energiekosten alt 1",null,{"$f":"IFERROR(D57*VLOOKUP(D75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(E57*VLOOKUP(E75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(F57*VLOOKUP(F75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(G57*VLOOKUP(G75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(H57*VLOOKUP(H75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(I57*VLOOKUP(I75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(J57*VLOOKUP(J75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(K57*VLOOKUP(K75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(L57*VLOOKUP(L75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(M57*VLOOKUP(M75,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0}]
[null,"Energiekosten alt 2",null,{"$f":"IFERROR(D58*VLOOKUP(D76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(E58*VLOOKUP(E76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(F58*VLOOKUP(F76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(G58*VLOOKUP(G76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(H58*VLOOKUP(H76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(I58*VLOOKUP(I76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(J58*VLOOKUP(J76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(K58*VLOOKUP(K76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(L58*VLOOKUP(L76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(M58*VLOOKUP(M76,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0}]
[null,"Energiekosten neu 1",null,{"$f":"IFERROR(D60*VLOOKUP(D77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(E60*VLOOKUP(E77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(F60*VLOOKUP(F77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(G60*VLOOKUP(G77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(H60*VLOOKUP(H77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(I60*VLOOKUP(I77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(J60*VLOOKUP(J77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(K60*VLOOKUP(K77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(L60*VLOOKUP(L77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(M60*VLOOKUP(M77,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0}]
[null,"Energiekosten neu 2",null,{"$f":"IFERROR(D61*VLOOKUP(D78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(E61*VLOOKUP(E78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(F61*VLOOKUP(F78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(G61*VLOOKUP(G78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(H61*VLOOKUP(H78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(I61*VLOOKUP(I78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(J61*VLOOKUP(J78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(K61*VLOOKUP(K78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(L61*VLOOKUP(L78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0},{"$f":"IFERROR(M61*VLOOKUP(M78,'RWS Cockpit'!$E$17:$F$23,2,FALSE),0)","v":0}]
[null,"Energiekosteneinsparungen",null,{"$f":"D79+D80-D81-D82","v":0},{"$f":"E79+E80-E81-E82","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Ökostrom Hilfszeile 1",null,{"$f":"IF(D36=\"Bitte auswählen!\",\"kein Strom\",IF(VLOOKUP(D36,$B$16:$D$28,3,FALSE)=\"Strom\",\"Strom\",\"kein Strom\"))","v":"kein Strom"},"kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom"]
[null,"Ökostrom Hilfszeile 2",null,{"$f":"IF(D37=\"-\",\"kein Strom\",IF(VLOOKUP(D37,$B$16:$D$28,3,FALSE)=\"Strom\",\"Strom\",\"kein Strom\"))","v":"kein Strom"},"kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom"]
[null,"Ökostrom Hilfszeile alt",null,{"$f":"IF(OR(D85=\"Strom\",D86=\"Strom\"),\"Strom\",\"kein Strom\")","v":"kein Strom"},{"$f":"IF(OR(E85=\"Strom\",E86=\"Strom\"),\"Strom\",\"kein Strom\")","v":"kein Strom"},"kein Strom","kein Strom","kein Strom","kein Strom","kein Strom",{"$f":"IF(OR(K85=\"Strom\",K86=\"Strom\"),\"Strom\",\"kein Strom\")","v":"kein Strom"},"kein Strom","kein Strom"]
[null,"Ökostrom Hilfszeile 4",null,{"$f":"IF(D38=\"Bitte auswählen!\",\"kein Strom\",IF(VLOOKUP(D38,$B$16:$D$28,3,FALSE)=\"Strom\",\"Strom\",\"kein Strom\"))","v":"kein Strom"},"kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom"]
[null,"Ökostrom Hilfszeile 5",null,{"$f":"IF(D39=\"-\",\"kein Strom\",IF(VLOOKUP(D39,$B$16:$D$28,3,FALSE)=\"Strom\",\"Strom\",\"kein Strom\"))","v":"kein Strom"},"kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom"]
[null,"Ökostrom Hilfszeile neu",null,{"$f":"IF(OR(D88=\"Strom\",D89=\"Strom\"),\"Strom\",\"kein Strom\")","v":"kein Strom"},{"$f":"IF(OR(E88=\"Strom\",E89=\"Strom\"),\"Strom\",\"kein Strom\")","v":"kein Strom"},"kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom","kein Strom"]

{"sheet":"Dropdowns","index":18,"n_rows":100,"n_cols":7,"rows_kept":100,"cut":false,"hidden":true,"merged":[[85,1,85,6],[29,1,29,5]]}
[]
[]
[null,null,null,"Anmerkung: Nicht den Unterstrich entfernen!"]
[null,"Bitte auswählen!","Energieeffizienz","Erneuerbare_Energien","Dämmung"]
[null,null,"Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,null,"Heizungstausch","Wind","Naturdämmstoff"]
[null,null,"LED","Photovoltaik","Künstlicher_Dämmstoff"]
[null,null,"Brauchwasserpumpe","Wasserkraft"]
[null,null,"Heizungspumpe","Biogas BHKW"]
[null,null,"Lüftungsanlage_oder_Klimaanlage","Biomasse Festbrennst. BHKW"]
[null,null,"GreenIT","Solarthermie (nur Warmwasser)"]
[]
[]
[]
[null,"LED","Strom eing",0]
[null,"Brauchwasserpumpe","Strom eing",0]
[null,"Heizungspumpe","Strom eing",0]
[null,"GreenIT","Strom eing",0]
[null,"Lüftungsanlage_oder_Klimaanlage","Strom eing",0]
[null,"Wind","Strom erz",0]
[null,"Photovoltaik","Strom erz",0]
[null,"Wasserkraft","Strom erz",0]
[null,"Biogas BHKW","erz",1]
[null,"Biomasse Festbrennst. BHKW","erz",1]
[null,"Solarthermie (nur Warmwasser)","Wärme erz",1]
[null,"Naturdämmstoff","Wärme eing",1]
[null,"Künstlicher_Dämmstoff","Wärme eing",1]
[]
[]
[null,"Spezifische Biodivpunkte"]
[null,null,"Bronze","Silber","Gold","Gold"]
[null,"LED",0,0,"LEDs mit < 2.000 K [Anzahl der Leuchten]","LEDs voll abgeschirmt [Anzahl der Leuchten]"]
[null,"Brauchwasserpumpe",0,0,0,0]
[null,"Heizungspumpe",0,0,0,0]
[null,"GreenIT",0,0,0,0]
[null,"Lüftungsanlage_oder_Klimaanlage",0,0,0,0]
[null,"Wind",0,0,0,0]
[null,"Photovoltaik",0,0,"Bei Freifläche: Weidetierhaltung [Anzahl der Tiere]",0]
[null,"Wasserkraft",0,0,0,0]
[null,"Biogas BHKW",0,0,"Einsatz von alternativen Biogassubstraten [ha]","Kavitation als Zusatztechnologie? [1=ja, 0=nein]"]
[null,"Biomasse Festbrennst. BHKW",0,0,"Kavitation als Zusatztechnologie? [1=ja, 0=nein]",0]
[null,"Solarthermie (nur Warmwasser)",0,0,0,0]
[null,"Naturdämmstoff","Nistmöglichkeiten in Dämmung [Anzahl]","Dämmstoff: Holzartige / Zellulose [m²]","Dämmstoff: Hanf / Flachs / Schafwolle [m²]",0]
[null,"Künstlicher_Dämmstoff","Nistmöglichkeiten in Dämmung [Anzahl]",0,0,0]
[]
[]
[null,null,"Punkte","Kosten"]
[null,"Blühwiese (min. 50 m2)",{"$f":"D48/2","v":2.5},5]
[null,"Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",{"$f":"D49/2","v":100},200]
[null,"Bäume pflanzen",25,50]
[null,"Extensive Weidewirtschaft (min. 10.000 m2)",2.5,5]
[null,"Wiederherstellung / Schaffung von Weihern (min. 50 m2)",25,50]
[null,"Wiederherstellung / Schaffung von Feuchtgebieten (min. 50 m2)",25,50]
[null,"Dachbegrünung in städtischen Gebieten (min. 10 m2)",25,50]
[null,"Installation von Nistkästen - Insekten",12.5,25]
[null,"Installation von Insektenhotel",25,50]
[null,"Installation von Nistkästen - Vögel",12.5,25]
[null,"Installation von Nistkästen - Eulen & Greifvögel",50,100]
[null,"Installation von Nistkästen - Fledermäuse",25,50]
[null,"Streuobstwiese (min. 100 m2)",25,50]
[null,"Trockenmauer (min. 10 m)",25,50]
[null,"Amphibienschutzzaun (min. 100 m)",200,400]
[null,"LEDs mit < 2.000 K [Anzahl der Leuchten]",25,50]
[null,"LEDs voll abgeschirmt [Anzahl der Leuchten]",25,50]
[]
[null,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",50,100]
[]
[null,"Dämmstoff: Hanf / Flachs / Schafwolle [m²]",{"$f":"D68/2","v":60},120]
[null,"Dämmstoff: Holzartige / Zellulose [m²]",40,80]
[null,"Bei Freifläche: Blühwiese [m²]",25,50]
[null,"Bei Freifläche: Weidetierhaltung [Anzahl der Tiere]",120,120,"vorher 60 pkt"]
[null,"Kavitation als Zusatztechnologie? [1=ja, 0=nein]",4000,0,0]
[null,"Einsatz von alternativen Biogassubstraten [ha]",375,750,"vorher 20 kosten, dann 200"]
[null,"Nistmöglichkeiten in Dämmung [Anzahl]",50,100]
[null,"Agrar Hölzer im Kurzumtrieb (min. 30 m)",50,100]
[null,"Benjeshecken anlegen (min. 30 m)",50,300,"vorher 150 pkt"]
[]
[]
[null,"Bitte auswählen!"]
[null,"Liegenschaften"]
[null,"Industrie & GHD"]
[null,"Private Haushalte"]
[null,"Vereine"]
[]
[]
[null,"Dropdowns Heizungstausch"]
[null,"Heizungstausch","Energieträger","Baujahr","Energieträger","Gebäudetyp","Gebäudetyp Sonstige"]
[null,"Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!","Bitte auswählen!"]
[null,"Heizöl","Heizöl","Älter als 1990","Heizöl","Wohngebäude","niedrig"]
[null,"Erdgas","Erdgas","1990er","Erdgas","Bürogebäude","mittel"]
[null,"Biogas","Biogas","2000er","Biogas","Schule (halbtags) o.ä.","hoch"]
[null,"Solarthermie","Solarthermie","Neuer als 2010","Pellet","Schule (ganztags) o.ä."]
[null,"Nahwärme","Nahwärme",null,"Holzhackschnitzel","Medizinische Einrichtung"]
[null,"Luft-Wärmepumpe","Luft-Wärmepumpe",null,"Scheitholz","Sonstige"]
[null,"Wasser-Wärmepumpe","Wasser-Wärmepumpe",null,"Strom"]
[null,"Sole-Wärmepumpe","Sole-Wärmepumpe"]
[null,"Pellet","Pellet"]
[null,"Holzhackschnitzel","Holzhackschnitzel"]
[null,"Scheitholzvergasung","Scheitholzvergasung"]
[null,"Strom (z. B. Nachtspeicher)","Strom (z. B. Nachtspeicher)"]

{"sheet":"THG-Faktoren","index":19,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":true,"merged":[[1,1,1,3],[1,5,1,6],[4,5,4,6],[1,8,1,10],[3,8,17,12],[22,8,22,12],[21,5,21,12],[30,8,30,12],[28,8,28,12],[27,8,27,12],[26,8,26,12],[25,8,25,12],[24,8,24,12],[23,8,23,12]]}
[]
[null,"Vorkette ",null,null,null,"CO2e-Faktoren Strom",null,null,"Werte regelmäßig updaten!"]
[null,null,"STROM","WÄRME",null,2019,401]
[null,"LED",0,null,null,null,null,null,"Infobox zur Methodik:\n\"In Anlehnung an die methodischen Grundsätze der Lebenszyklusanalyse (Klöpffer & Grahl, 2009), werden dabei sowohl die direkten Emissionen berücksichtigt, die im Zuge der Umwandlung von Primärenergieträgern z. B. bei der Verbrennung fossiler oder biogener Brennstoffe verursacht werden, als auch die indirekten Emissionen, die außerhalb der Umwandlungsprozesse in den sog. Vorketten z. B. bei der Herstellung von Anlagen zur Energieumwandlung oder der Gewinnung und Bereitstellung von Primär- und Sekundärenergieträgern entstehen. Dazu zählen auch Emissionen aus fremdbezogener Hilfsenergie, die unmittelbar mit dem Erzeugungspfad in Verbindung stehen.\"\n(Aus: \"Emissionsbilanz erneuerbarer Energieträger - Bestimmung der vermiedenen Emissionen im Jahr 2017\", Umweltbundesamt, 2018, Kapitel 2.1 \"Methodik\")"]
[null,"Brauchwasserpumpe",0,null,null,"CO2e-Faktoren Wärme"]
[null,"Heizungspumpe",0,null,null,"Private Haushalte",300.67849999999999]
[null,"GreenIT",0,null,null,"Industrie & GHD",253.45249999999996]
[null,"Lüftungsanlage_oder_Klimaanlage",0,null,null,"Liegenschaften",249.98]
[null,"Wind",10.68,null,null,"Vereine",249.98]
[null,"Photovoltaik",48.57]
[null,"Wasserkraft",6.46,null,null,"Energieträger","CO2e-Emissionsfaktoren Heizung (inkl. Vorkette)"]
[null,"Biogas BHKW",194.37,90.19,null,"Heizöl",{"$f":"74020/277778","v":0.26647178682257056}]
[null,"Biomasse Festbrennst. BHKW",194.37,23.053333333333299,null,"Erdgas",{"$f":"55718/277778","v":0.20058463953228836}]
[null,"Solarthermie (nur Warmwasser)",0,24.84,null,"Biogas",{"$f":"AVERAGE(147.949,243.521,112.761,192.129)/1000","v":0.17408999999999999}]
[null,"Naturdämmstoff",0,0,null,"Pellet",{"$f":"22.937/1000","v":2.2937000000000003E-2}]
[null,"Künstlicher_Dämmstoff",0,0,null,"Holzhackschnitzel",{"$f":"AVERAGE(27.722,26.275)/1000","v":2.6998500000000002E-2}]
[null,null,null,null,null,"Solarthermie",{"$f":"AVERAGE(22.242,26.877,17.118)/1000","v":2.2078999999999998E-2}]
[null,null,null,null,null,"Scheitholz",{"$f":"16.826/1000","v":1.6826000000000001E-2}]
[null,null,null,null,null,"Ökostrom",{"$f":"SUMPRODUCT(H24:H30,G24:G30)/1000","v":3.5933672090729792E-2}]
[null,null,null,null,null,"Strom",{"$f":"G3/1000","v":0.40100000000000002}]
[]
[null,null,null,null,null,"Ermittlung des CO2e-Emissionsfaktors für Ökostrom"]
[null,null,null,null,null,"Energieträger","Anteil an THG-Gesamtemissionen","Emissionsfaktor","Quelle in UBA, \"Emissionsbilanz erneuerbarer Energieträger\", 2018"]
[null,null,null,null,null,"Photovoltaik",{"$f":"24/135.2","v":0.1775147928994083},67.320999999999998,"4.1.3 Tab 10"]
[null,null,null,null,null,"Windenergie",{"$f":"71/135.2","v":0.52514792899408291},{"$f":"AVERAGE(10.584,6.085)","v":8.3345000000000002},"4.2.3 Tab 15, 4.3.3 Tab. 19"]
[null,null,null,null,null,"Wasserkraft",{"$f":"15/135.2","v":0.11094674556213019},{"$f":"AVERAGE(2.702,25.651)","v":14.176500000000001},"4.4.3 Tab. 23"]
[null,null,null,null,null,"Feste Biomasse",{"$f":"7/135.2","v":5.1775147928994091E-2},{"$f":"AVERAGE(19.478,20.974,35.882,19.967,8.638,50.532,7.876,38.077,24.439,56.261)","v":28.212400000000002},"4.6.3 Tab. 33"]
[null,null,null,null,null,"Biogas",{"$f":"12/135.2","v":8.8757396449704151E-2},{"$f":"AVERAGE(165.26,278.38,130.07,209.44,111.99,178.4,139.27,146.58)","v":169.92375000000001},"4.7.3 Tab. 38"]
[null,null,null,null,null,"Biogener Abfall",{"$f":"5/135.2","v":3.6982248520710061E-2},1.4490000000000001,"4.11.3 Tab. 58"]
[null,null,null,null,null,"Sonstige",{"$f":"2/135.2","v":1.4792899408284025E-2},{"$f":"AVERAGE(H31:H34)","v":97.157333333333341}]
[null,null,null,null,null,"Sonstige Anteil",null,192.03,"Tiefengeothermie (4.5.3 Tab. 28)"]
[null,null,null,null,null,"Sonstige Anteil",null,{"$f":"AVERAGE(6.431,154.7,116.01)","v":92.38033333333334},"Flüssige Biomasse (4.8.3 Tab. 44)"]
[null,null,null,null,null,"Sonstige Anteil",null,54.209000000000003,"Klärgas (4.9.3 Tab. 48)"]
[null,null,null,null,null,"Sonstige Anteil",null,50.01,"Deponiegas (4.10.3 Tab. 53)"]

{"sheet":"Hinweistexte","index":20,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":true,"merged":[[56,1,57,8],[60,1,61,8],[29,1,30,8],[11,1,15,8],[18,1,21,8],[24,1,26,8],[55,1,55,8],[59,1,59,8],[28,1,28,8],[32,1,32,8],[36,1,36,8],[40,1,40,8],[45,1,45,8],[51,1,51,8],[41,1,43,8],[52,1,53,8],[37,1,38,8],[33,1,34,8],[46,1,49,8],[2,10,2,11],[2,1,2,8],[10,1,10,8],[17,1,17,8],[23,1,23,8],[3,1,8,8]]}
[]
[]
[null,"Hinweis_fehl_RW",null,null,null,null,null,null,null,null,"Texte veränderbar!"]
[null,"Eines Ihrer Projekte erzielt keine regionale Wertschöpfung. Bitte prüfen Sie, ob Sie in jedem, der von Ihnen aktivierten Tabellenblätter, eine Investition eingetragen haben. Sollten Sie dennoch keine regionale Wertschöpfung erzielen, erhalten Sie dennoch die Möglichkeit des Erhalts eines Zertifikats aufgrund der erzielten Einsparung von Treibhausgasemissionen."]
[]
[]
[]
[]
[]
[]
[null,"Hinweis_Amz"]
[null,"Bitte ergänzen Sie eine kurze Beschreibung zu Ihrem durchgeführten Projekt. Zur Hilfestellung dienen folgende Fragen: Was genau wurde durchgeführt und warum? Wer profitiert von dem Projekt? Welche Technologie wurde verwendet? "]
[]
[]
[]
[]
[]
[null,"Hinweis_Flaeche"]
[null,"Sie haben die Mindestflächenanforderung für diese Naturschutzkategorie nicht erfüllt. Achten Sie auf den angegebenen Mindestwert. "]
[]
[]
[]
[]
[null,"Hinweis_BDB"]
[null,"Mindestens eines Ihrer Projekte ist entweder nicht zertifizierbar oder weist Fehler auf. Bitte überprüfen Sie Ihre Angaben und beachten Sie das Tabellenblatt 'Anmerkungen'!"]
[]
[]
[]
[null,"Hinweis_Best_Ausgaben"]
[null,"Bitte bestätigen Sie die Richtigkeit der Angaben im Formular und erklären Sie sich dazu bereit im Falle einer Überprüfung alle notwendigen Daten bereitzustellen."]
[]
[]
[null,"Hinweis_EnEf"]
[null,"Die berechnete CO2-Minderung über die Lebensdauer ist zu gering, um ein Zertifikat erhalten zu können."]
[]
[]
[null,"Hinweis_Antragsteller"]
[null,"Bitte geben Sie im Tabellenblatt 'Übersicht' in Zeile 1 Ihren oder den Namen Ihrer Institution/Firma ein."]
[]
[]
[null,"Hinweis_01"]
[null,"Sie haben in mindestens einem \"PJ\"-Tabellenblatt einen Heizungstausch ausgewählt. Bitte füllen Sie nun das Tabellenblatt \"Eingabe Heizungstausch\" vollständig und korrekt aus. Vergewissern Sie sich, dass Sie alle notwendigen Angaben getätigt haben."]
[]
[]
[]
[null,"Hinweis_MaxAusbeute"]
[null,"Sie können noch weitere Zertifikate erhalten, indem Sie Ihre Naturschutz- und Sozialmaßnahmen erhöhen  (siehe gelber Kasten im PJ-Tabellenblatt). Überlegen Sie sich, ob Sie weitere Maßnahmen durchführen möchten, um Ihre Zertifikatausbeute so zu maximieren."]
[]
[]
[]
[]
[null,"Hinweis_BioDiv"]
[null,"Ihnen fehlen Naturschutz- oder Sozialpunkte. Ohne diese Punkte ist Ihr Projekt nicht zertifizierbar."]
[]
[]
[null,"Hinweis_Soz"]
[null,"Für einen Sozialpunkt benötigt man mindestens eine volle Stunde."]
[]
[]
[null,"Hinweis_allg"]
[null,"Korrigieren Sie bitte fehlerhafte Eingaben in den Zeilen 2-9 in einem der PJ-Tabellenblätter."]

{"sheet":"Berechnungen_1","index":21,"n_rows":57,"n_cols":25,"rows_kept":57,"cut":false,"hidden":true,"merged":[[3,1,4,1],[2,23,3,24],[2,2,4,2]]}
[]
[]
[null,null,"Berechnung BioDiv-Punkte","PJ1","PJ1","PJ2","PJ2","PJ3","PJ3","PJ4","PJ4","PJ5","PJ5","PJ6","PJ6","PJ7","PJ7","PJ8","PJ8","PJ9","PJ9","PJ10","PJ10","Summe"]
[null,"Sverweis in Überblick",null,{"$f":"Berechnungen_2!C5","v":false},{"$f":"Berechnungen_2!C5","v":false},{"$f":"Berechnungen_2!C6","v":false},{"$f":"Berechnungen_2!C6","v":false},{"$f":"Berechnungen_2!C7","v":false},{"$f":"Berechnungen_2!C7","v":false},{"$f":"Berechnungen_2!C8","v":false},{"$f":"Berechnungen_2!C8","v":false},{"$f":"Berechnungen_2!C9","v":false},{"$f":"Berechnungen_2!C9","v":false},{"$f":"Berechnungen_2!C10","v":false},{"$f":"Berechnungen_2!C10","v":false},{"$f":"Berechnungen_2!C11","v":false},{"$f":"Berechnungen_2!C11","v":false},{"$f":"Berechnungen_2!C12","v":false},{"$f":"Berechnungen_2!C12","v":false},{"$f":"Berechnungen_2!C13","v":false},{"$f":"Berechnungen_2!C13","v":false},{"$f":"Berechnungen_2!C14","v":false},{"$f":"Berechnungen_2!C14","v":false}]
[null,null,null,"Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte","Anzahl/Fläche","Punkte"]
[null,"Blühwiese ","Blühwiese",{"$f":"IF($D$4,IF(ISERROR(INDIRECT($D$3&\"!Wiese\")),0,INDIRECT($D$3&\"!Wiese\")),0)","v":0},{"$f":"IF($D$4,IF(ISERROR(INDIRECT($E$3&\"!WiesePkt\")),0,INDIRECT($E$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($F$4,IF(ISERROR(INDIRECT($F$3&\"!Wiese\")),0,INDIRECT($F$3&\"!Wiese\")),0)","v":0},{"$f":"IF($F$4,IF(ISERROR(INDIRECT($G$3&\"!WiesePkt\")),0,INDIRECT($G$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($H$4,IF(ISERROR(INDIRECT($H$3&\"!Wiese\")),0,INDIRECT($H$3&\"!Wiese\")),0)","v":0},{"$f":"IF($H$4,IF(ISERROR(INDIRECT($I$3&\"!WiesePkt\")),0,INDIRECT($I$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($J$4,IF(ISERROR(INDIRECT($J$3&\"!Wiese\")),0,INDIRECT($J$3&\"!Wiese\")),0)","v":0},{"$f":"IF($J$4,IF(ISERROR(INDIRECT($K$3&\"!WiesePkt\")),0,INDIRECT($K$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($L$4,IF(ISERROR(INDIRECT($L$3&\"!Wiese\")),0,INDIRECT($L$3&\"!Wiese\")),0)","v":0},{"$f":"IF($L$4,IF(ISERROR(INDIRECT($M$3&\"!WiesePkt\")),0,INDIRECT($M$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($N$4,IF(ISERROR(INDIRECT($N$3&\"!Wiese\")),0,INDIRECT($N$3&\"!Wiese\")),0)","v":0},{"$f":"IF($N$4,IF(ISERROR(INDIRECT($O$3&\"!WiesePkt\")),0,INDIRECT($O$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($P$4,IF(ISERROR(INDIRECT($P$3&\"!Wiese\")),0,INDIRECT($P$3&\"!Wiese\")),0)","v":0},{"$f":"IF($P$4,IF(ISERROR(INDIRECT($Q$3&\"!WiesePkt\")),0,INDIRECT($Q$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($R$4,IF(ISERROR(INDIRECT($R$3&\"!Wiese\")),0,INDIRECT($R$3&\"!Wiese\")),0)","v":0},{"$f":"IF($R$4,IF(ISERROR(INDIRECT($S$3&\"!WiesePkt\")),0,INDIRECT($S$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($T$4,IF(ISERROR(INDIRECT($T$3&\"!Wiese\")),0,INDIRECT($T$3&\"!Wiese\")),0)","v":0},{"$f":"IF($T$4,IF(ISERROR(INDIRECT($U$3&\"!WiesePkt\")),0,INDIRECT($U$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($V$4,IF(ISERROR(INDIRECT($V$3&\"!Wiese\")),0,INDIRECT($V$3&\"!Wiese\")),0)","v":0},{"$f":"IF($V$4,IF(ISERROR(INDIRECT($W$3&\"!WiesePkt\")),0,INDIRECT($W$3&\"!WiesePkt\")),0)","v":0},{"$f":"D6+F6+H6+J6+L6+N6+P6+R6+T6+V6","v":0},{"$f":"E6+G6+I6+K6+M6+O6+Q6+S6+U6+W6","v":0}]
[null,"Begrenzungshecke/Sichtschutzhecke","Begrenzungshecke/Sichtschutzhecke (min. 50 m²)",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Hecken\")),0,INDIRECT(D3&\"!Hecken\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!HeckenPkt\")),0,INDIRECT(E3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Hecken\")),0,INDIRECT(F3&\"!Hecken\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!HeckenPkt\")),0,INDIRECT(G3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Hecken\")),0,INDIRECT(H3&\"!Hecken\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!HeckenPkt\")),0,INDIRECT(I3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Hecken\")),0,INDIRECT(J3&\"!Hecken\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!HeckenPkt\")),0,INDIRECT(K3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Hecken\")),0,INDIRECT(L3&\"!Hecken\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!HeckenPkt\")),0,INDIRECT(M3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Hecken\")),0,INDIRECT(N3&\"!Hecken\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!HeckenPkt\")),0,INDIRECT(O3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Hecken\")),0,INDIRECT(P3&\"!Hecken\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!HeckenPkt\")),0,INDIRECT(Q3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Hecken\")),0,INDIRECT(R3&\"!Hecken\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!HeckenPkt\")),0,INDIRECT(S3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Hecken\")),0,INDIRECT(T3&\"!Hecken\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!HeckenPkt\")),0,INDIRECT(U3&\"!HeckenPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Hecken\")),0,INDIRECT(V3&\"!Hecken\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!HeckenPkt\")),0,INDIRECT(W3&\"!HeckenPkt\")),0)","v":0},0,0]
[null,"Bäume pflanzen","Bäume pflanzen",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Baeume\")),0,INDIRECT(D3&\"!Baeume\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!BaeumePkt\")),0,INDIRECT(E3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Baeume\")),0,INDIRECT(F3&\"!Baeume\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!BaeumePkt\")),0,INDIRECT(G3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Baeume\")),0,INDIRECT(H3&\"!Baeume\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!BaeumePkt\")),0,INDIRECT(I3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Baeume\")),0,INDIRECT(J3&\"!Baeume\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!BaeumePkt\")),0,INDIRECT(K3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Baeume\")),0,INDIRECT(L3&\"!Baeume\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!BaeumePkt\")),0,INDIRECT(M3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Baeume\")),0,INDIRECT(N3&\"!Baeume\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!BaeumePkt\")),0,INDIRECT(O3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Baeume\")),0,INDIRECT(P3&\"!Baeume\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!BaeumePkt\")),0,INDIRECT(Q3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Baeume\")),0,INDIRECT(R3&\"!Baeume\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!BaeumePkt\")),0,INDIRECT(S3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Baeume\")),0,INDIRECT(T3&\"!Baeume\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!BaeumePkt\")),0,INDIRECT(U3&\"!BaeumePkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Baeume\")),0,INDIRECT(V3&\"!Baeume\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!BaeumePkt\")),0,INDIRECT(W3&\"!BaeumePkt\")),0)","v":0},0,0]
[null,"Extensive Weidewirtschaft","Extensive Weidewirtschaft (min. 10.000 m2)",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Baeume\")),0,INDIRECT(D3&\"!Weiden\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!HeckenPkt\")),0,INDIRECT(E3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Baeume\")),0,INDIRECT(F3&\"!Weiden\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!HeckenPkt\")),0,INDIRECT(G3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Baeume\")),0,INDIRECT(H3&\"!Weiden\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!HeckenPkt\")),0,INDIRECT(I3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Baeume\")),0,INDIRECT(J3&\"!Weiden\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!HeckenPkt\")),0,INDIRECT(K3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Baeume\")),0,INDIRECT(L3&\"!Weiden\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!HeckenPkt\")),0,INDIRECT(M3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Baeume\")),0,INDIRECT(N3&\"!Weiden\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!HeckenPkt\")),0,INDIRECT(O3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Baeume\")),0,INDIRECT(P3&\"!Weiden\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!HeckenPkt\")),0,INDIRECT(Q3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Baeume\")),0,INDIRECT(R3&\"!Weiden\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!HeckenPkt\")),0,INDIRECT(S3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Baeume\")),0,INDIRECT(T3&\"!Weiden\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!HeckenPkt\")),0,INDIRECT(U3&\"!WeidenPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Baeume\")),0,INDIRECT(V3&\"!Weiden\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!HeckenPkt\")),0,INDIRECT(W3&\"!WeidenPkt\")),0)","v":0},0,0]
[null,"Wiederherstellung / Schaffung von Weihern ","Wiederherstellung / Schaffung von Weihern",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Baeume\")),0,INDIRECT(D3&\"!Weiher\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!HeckenPkt\")),0,INDIRECT(E3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Baeume\")),0,INDIRECT(F3&\"!Weiher\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!HeckenPkt\")),0,INDIRECT(G3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Baeume\")),0,INDIRECT(H3&\"!Weiher\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!HeckenPkt\")),0,INDIRECT(I3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Baeume\")),0,INDIRECT(J3&\"!Weiher\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!HeckenPkt\")),0,INDIRECT(K3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Baeume\")),0,INDIRECT(L3&\"!Weiher\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!HeckenPkt\")),0,INDIRECT(M3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Baeume\")),0,INDIRECT(N3&\"!Weiher\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!HeckenPkt\")),0,INDIRECT(O3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Baeume\")),0,INDIRECT(P3&\"!Weiher\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!HeckenPkt\")),0,INDIRECT(Q3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Baeume\")),0,INDIRECT(R3&\"!Weiher\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!HeckenPkt\")),0,INDIRECT(S3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Baeume\")),0,INDIRECT(T3&\"!Weiher\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!HeckenPkt\")),0,INDIRECT(U3&\"!WeiherPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Baeume\")),0,INDIRECT(V3&\"!Weiher\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!HeckenPkt\")),0,INDIRECT(W3&\"!WeiherPkt\")),0)","v":0},0,0]
[null,"Wiederherstellung / Schaffung von Feuchtgebieten","Wiederherstellung / Schaffung von Feuchtgebieten",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Feuchtgebiete\")),0,INDIRECT(D3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!FeuchtgebietePkt\")),0,INDIRECT(E3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Feuchtgebiete\")),0,INDIRECT(F3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!FeuchtgebietePkt\")),0,INDIRECT(G3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Feuchtgebiete\")),0,INDIRECT(H3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!FeuchtgebietePkt\")),0,INDIRECT(I3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Feuchtgebiete\")),0,INDIRECT(J3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!FeuchtgebietePkt\")),0,INDIRECT(K3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Feuchtgebiete\")),0,INDIRECT(L3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!FeuchtgebietePkt\")),0,INDIRECT(M3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Feuchtgebiete\")),0,INDIRECT(N3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!FeuchtgebietePkt\")),0,INDIRECT(O3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Feuchtgebiete\")),0,INDIRECT(P3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!FeuchtgebietePkt\")),0,INDIRECT(Q3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Feuchtgebiete\")),0,INDIRECT(R3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!FeuchtgebietePkt\")),0,INDIRECT(S3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Feuchtgebiete\")),0,INDIRECT(T3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!FeuchtgebietePkt\")),0,INDIRECT(U3&\"!FeuchtgebietePkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Feuchtgebiete\")),0,INDIRECT(V3&\"!Feuchtgebiete\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!FeuchtgebietePkt\")),0,INDIRECT(W3&\"!FeuchtgebietePkt\")),0)","v":0},0,0]
[null,"Dachbegrünung in städtischen Gebieten ","Dachbegrünung in städtischen Gebieten",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Daecher\")),0,INDIRECT(D3&\"!Daecher\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!DaecherPkt\")),0,INDIRECT(E3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Daecher\")),0,INDIRECT(F3&\"!Daecher\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!DaecherPkt\")),0,INDIRECT(G3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Daecher\")),0,INDIRECT(H3&\"!Daecher\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!DaecherPkt\")),0,INDIRECT(I3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Daecher\")),0,INDIRECT(J3&\"!Daecher\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!DaecherPkt\")),0,INDIRECT(K3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Daecher\")),0,INDIRECT(L3&\"!Daecher\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!DaecherPkt\")),0,INDIRECT(M3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Daecher\")),0,INDIRECT(N3&\"!Daecher\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!DaecherPkt\")),0,INDIRECT(O3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Daecher\")),0,INDIRECT(P3&\"!Daecher\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!DaecherPkt\")),0,INDIRECT(Q3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Daecher\")),0,INDIRECT(R3&\"!Daecher\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!DaecherPkt\")),0,INDIRECT(S3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Daecher\")),0,INDIRECT(T3&\"!Daecher\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!DaecherPkt\")),0,INDIRECT(U3&\"!DaecherPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Daecher\")),0,INDIRECT(V3&\"!Daecher\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!DaecherPkt\")),0,INDIRECT(W3&\"!DaecherPkt\")),0)","v":0},0,0]
[null,"Installation von Nistkästen - Insekten","Installation von Nistkästen - Insekten",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Insekten\")),0,INDIRECT(D3&\"!Insekten\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!InsektenPkt\")),0,INDIRECT(E3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Insekten\")),0,INDIRECT(F3&\"!Insekten\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!InsektenPkt\")),0,INDIRECT(G3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Insekten\")),0,INDIRECT(H3&\"!Insekten\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!InsektenPkt\")),0,INDIRECT(I3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Insekten\")),0,INDIRECT(J3&\"!Insekten\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!InsektenPkt\")),0,INDIRECT(K3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Insekten\")),0,INDIRECT(L3&\"!Insekten\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!InsektenPkt\")),0,INDIRECT(M3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Insekten\")),0,INDIRECT(N3&\"!Insekten\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!InsektenPkt\")),0,INDIRECT(O3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Insekten\")),0,INDIRECT(P3&\"!Insekten\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!InsektenPkt\")),0,INDIRECT(Q3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Insekten\")),0,INDIRECT(R3&\"!Insekten\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!InsektenPkt\")),0,INDIRECT(S3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Insekten\")),0,INDIRECT(T3&\"!Insekten\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!InsektenPkt\")),0,INDIRECT(U3&\"!InsektenPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Insekten\")),0,INDIRECT(V3&\"!Insekten\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!InsektenPkt\")),0,INDIRECT(W3&\"!InsektenPkt\")),0)","v":0},0,0]
[null,"Installation von Insektenhotel","Installation von Insektenhotel",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!InsektenH\")),0,INDIRECT(D3&\"!InsektenH\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!InsektenHPkt\")),0,INDIRECT(E3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!InsektenH\")),0,INDIRECT(F3&\"!InsektenH\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!InsektenHPkt\")),0,INDIRECT(G3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!InsektenH\")),0,INDIRECT(H3&\"!InsektenH\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!InsektenHPkt\")),0,INDIRECT(I3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!InsektenH\")),0,INDIRECT(J3&\"!InsektenH\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!InsektenHPkt\")),0,INDIRECT(K3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!InsektenH\")),0,INDIRECT(L3&\"!InsektenH\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!InsektenHPkt\")),0,INDIRECT(M3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!InsektenH\")),0,INDIRECT(N3&\"!InsektenH\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!InsektenHPkt\")),0,INDIRECT(O3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!InsektenH\")),0,INDIRECT(P3&\"!InsektenH\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!InsektenHPkt\")),0,INDIRECT(Q3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!InsektenH\")),0,INDIRECT(R3&\"!InsektenH\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!InsektenHPkt\")),0,INDIRECT(S3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!InsektenH\")),0,INDIRECT(T3&\"!InsektenH\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!InsektenHPkt\")),0,INDIRECT(U3&\"!InsektenHPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!InsektenH\")),0,INDIRECT(V3&\"!InsektenH\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!InsektenHPkt\")),0,INDIRECT(W3&\"!InsektenHPkt\")),0)","v":0},0,0]
[null,"Installation von Nistkästen - Vögel","Installation von Nistkästen - Vögel",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Vögel\")),0,INDIRECT(D3&\"!Vögel\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!VögelPkt\")),0,INDIRECT(E3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Vögel\")),0,INDIRECT(F3&\"!Vögel\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!VögelPkt\")),0,INDIRECT(G3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Vögel\")),0,INDIRECT(H3&\"!Vögel\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!VögelPkt\")),0,INDIRECT(I3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Vögel\")),0,INDIRECT(J3&\"!Vögel\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!VögelPkt\")),0,INDIRECT(K3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Vögel\")),0,INDIRECT(L3&\"!Vögel\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!VögelPkt\")),0,INDIRECT(M3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Vögel\")),0,INDIRECT(N3&\"!Vögel\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!VögelPkt\")),0,INDIRECT(O3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Vögel\")),0,INDIRECT(P3&\"!Vögel\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!VögelPkt\")),0,INDIRECT(Q3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Vögel\")),0,INDIRECT(R3&\"!Vögel\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!VögelPkt\")),0,INDIRECT(S3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Vögel\")),0,INDIRECT(T3&\"!Vögel\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!VögelPkt\")),0,INDIRECT(U3&\"!VögelPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Vögel\")),0,INDIRECT(V3&\"!Vögel\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!VögelPkt\")),0,INDIRECT(W3&\"!VögelPkt\")),0)","v":0},0,0]
[null,"Installation von Nistkästen - Eulen & Greifvögel","Installation von Nistkästen - Eulen & Greifvögel",{"$f":"IF($D$4,IF(ISERROR(INDIRECT($D$3&\"!Wiese\")),0,INDIRECT($D$3&\"!Wiese\")),0)","v":0},{"$f":"IF($D$4,IF(ISERROR(INDIRECT($E$3&\"!WiesePkt\")),0,INDIRECT($E$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($F$4,IF(ISERROR(INDIRECT($F$3&\"!Wiese\")),0,INDIRECT($F$3&\"!Wiese\")),0)","v":0},{"$f":"IF($F$4,IF(ISERROR(INDIRECT($G$3&\"!WiesePkt\")),0,INDIRECT($G$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($H$4,IF(ISERROR(INDIRECT($H$3&\"!Wiese\")),0,INDIRECT($H$3&\"!Wiese\")),0)","v":0},{"$f":"IF($H$4,IF(ISERROR(INDIRECT($I$3&\"!WiesePkt\")),0,INDIRECT($I$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($J$4,IF(ISERROR(INDIRECT($J$3&\"!Wiese\")),0,INDIRECT($J$3&\"!Wiese\")),0)","v":0},{"$f":"IF($J$4,IF(ISERROR(INDIRECT($K$3&\"!WiesePkt\")),0,INDIRECT($K$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($L$4,IF(ISERROR(INDIRECT($L$3&\"!Wiese\")),0,INDIRECT($L$3&\"!Wiese\")),0)","v":0},{"$f":"IF($L$4,IF(ISERROR(INDIRECT($M$3&\"!WiesePkt\")),0,INDIRECT($M$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($N$4,IF(ISERROR(INDIRECT($N$3&\"!Wiese\")),0,INDIRECT($N$3&\"!Wiese\")),0)","v":0},{"$f":"IF($N$4,IF(ISERROR(INDIRECT($O$3&\"!WiesePkt\")),0,INDIRECT($O$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($P$4,IF(ISERROR(INDIRECT($P$3&\"!Wiese\")),0,INDIRECT($P$3&\"!Wiese\")),0)","v":0},{"$f":"IF($P$4,IF(ISERROR(INDIRECT($Q$3&\"!WiesePkt\")),0,INDIRECT($Q$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($R$4,IF(ISERROR(INDIRECT($R$3&\"!Wiese\")),0,INDIRECT($R$3&\"!Wiese\")),0)","v":0},{"$f":"IF($R$4,IF(ISERROR(INDIRECT($S$3&\"!WiesePkt\")),0,INDIRECT($S$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($T$4,IF(ISERROR(INDIRECT($T$3&\"!Wiese\")),0,INDIRECT($T$3&\"!Wiese\")),0)","v":0},{"$f":"IF($T$4,IF(ISERROR(INDIRECT($U$3&\"!WiesePkt\")),0,INDIRECT($U$3&\"!WiesePkt\")),0)","v":0},{"$f":"IF($V$4,IF(ISERROR(INDIRECT($V$3&\"!Wiese\")),0,INDIRECT($V$3&\"!Wiese\")),0)","v":0},{"$f":"IF($V$4,IF(ISERROR(INDIRECT($W$3&\"!WiesePkt\")),0,INDIRECT($W$3&\"!WiesePkt\")),0)","v":0},{"$f":"D16+F16+H16+J16+L16+N16+P16+R16+T16+V16","v":0},{"$f":"E16+G16+I16+K16+M16+O16+Q16+S16+U16+W16","v":0}]
[null,"Installation von Nistkästen - Fledermäuse","Installation von Nistkästen - Fledermäuse",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Fledermaeuse\")),0,INDIRECT(D3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!FledermaeusePkt\")),0,INDIRECT(E3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Fledermaeuse\")),0,INDIRECT(F3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!FledermaeusePkt\")),0,INDIRECT(G3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Fledermaeuse\")),0,INDIRECT(H3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!FledermaeusePkt\")),0,INDIRECT(I3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Fledermaeuse\")),0,INDIRECT(J3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!FledermaeusePkt\")),0,INDIRECT(K3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Fledermaeuse\")),0,INDIRECT(L3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!FledermaeusePkt\")),0,INDIRECT(M3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Fledermaeuse\")),0,INDIRECT(N3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!FledermaeusePkt\")),0,INDIRECT(O3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Fledermaeuse\")),0,INDIRECT(P3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!FledermaeusePkt\")),0,INDIRECT(Q3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Fledermaeuse\")),0,INDIRECT(R3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!FledermaeusePkt\")),0,INDIRECT(S3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Fledermaeuse\")),0,INDIRECT(T3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!FledermaeusePkt\")),0,INDIRECT(U3&\"!FledermaeusePkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Fledermaeuse\")),0,INDIRECT(V3&\"!Fledermaeuse\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!FledermaeusePkt\")),0,INDIRECT(W3&\"!FledermaeusePkt\")),0)","v":0},0,0]
[null,"Streuobstwiese ","Streuobstwiese",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Obst\")),0,INDIRECT(D3&\"!Obst\")),0)","v":0},{"$f":"IF(E4,IF(ISERROR(INDIRECT(E3&\"!ObstPkt\")),0,INDIRECT(E3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Obst\")),0,INDIRECT(F3&\"!Obst\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!ObstPkt\")),0,INDIRECT(G3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Obst\")),0,INDIRECT(H3&\"!Obst\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!ObstPkt\")),0,INDIRECT(I3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Obst\")),0,INDIRECT(J3&\"!Obst\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!ObstPkt\")),0,INDIRECT(K3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Obst\")),0,INDIRECT(L3&\"!Obst\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!ObstPkt\")),0,INDIRECT(M3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Obst\")),0,INDIRECT(N3&\"!Obst\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!ObstPkt\")),0,INDIRECT(O3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Obst\")),0,INDIRECT(P3&\"!Obst\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!ObstPkt\")),0,INDIRECT(Q3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Obst\")),0,INDIRECT(R3&\"!Obst\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!ObstPkt\")),0,INDIRECT(S3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Obst\")),0,INDIRECT(T3&\"!Obst\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!ObstPkt\")),0,INDIRECT(U3&\"!ObstPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Obst\")),0,INDIRECT(V3&\"!Obst\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!ObstPkt\")),0,INDIRECT(W3&\"!ObstPkt\")),0)","v":0},0,0]
[null,"Amphibienschutzzaun ","Amphibien",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Bienen\")),0,INDIRECT(D3&\"!Bienen\")),0)","v":0},{"$f":"IF(E4,IF(ISERROR(INDIRECT(E3&\"!BienenPkt\")),0,INDIRECT(E3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Bienen\")),0,INDIRECT(F3&\"!Bienen\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!BienenPkt\")),0,INDIRECT(G3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Bienen\")),0,INDIRECT(H3&\"!Bienen\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!BienenPkt\")),0,INDIRECT(I3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Bienen\")),0,INDIRECT(J3&\"!Bienen\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!BienenPkt\")),0,INDIRECT(K3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Bienen\")),0,INDIRECT(L3&\"!Bienen\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!BienenPkt\")),0,INDIRECT(M3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Bienen\")),0,INDIRECT(N3&\"!Bienen\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!BienenPkt\")),0,INDIRECT(O3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Bienen\")),0,INDIRECT(P3&\"!Bienen\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!BienenPkt\")),0,INDIRECT(Q3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Bienen\")),0,INDIRECT(R3&\"!Bienen\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!BienenPkt\")),0,INDIRECT(S3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Bienen\")),0,INDIRECT(T3&\"!Bienen\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!BienenPkt\")),0,INDIRECT(U3&\"!BienenPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Bienen\")),0,INDIRECT(V3&\"!Bienen\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!BienenPkt\")),0,INDIRECT(W3&\"!BienenPkt\")),0)","v":0},0,0]
[null,"Trockenmauer","Trockenmauer (min. 10 m)",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Mauer\")),0,INDIRECT(D3&\"!Mauer\")),0)","v":0},{"$f":"IF(E4,IF(ISERROR(INDIRECT(E3&\"!MauerPkt\")),0,INDIRECT(E3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Mauer\")),0,INDIRECT(F3&\"!Mauer\")),0)","v":0},{"$f":"IF(G4,IF(ISERROR(INDIRECT(G3&\"!MauerPkt\")),0,INDIRECT(G3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Mauer\")),0,INDIRECT(H3&\"!Mauer\")),0)","v":0},{"$f":"IF(I4,IF(ISERROR(INDIRECT(I3&\"!MauerPkt\")),0,INDIRECT(I3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Mauer\")),0,INDIRECT(J3&\"!Mauer\")),0)","v":0},{"$f":"IF(K4,IF(ISERROR(INDIRECT(K3&\"!MauerPkt\")),0,INDIRECT(K3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Mauer\")),0,INDIRECT(L3&\"!Mauer\")),0)","v":0},{"$f":"IF(M4,IF(ISERROR(INDIRECT(M3&\"!MauerPkt\")),0,INDIRECT(M3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Mauer\")),0,INDIRECT(N3&\"!Mauer\")),0)","v":0},{"$f":"IF(O4,IF(ISERROR(INDIRECT(O3&\"!MauerPkt\")),0,INDIRECT(O3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Mauer\")),0,INDIRECT(P3&\"!Mauer\")),0)","v":0},{"$f":"IF(Q4,IF(ISERROR(INDIRECT(Q3&\"!MauerPkt\")),0,INDIRECT(Q3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Mauer\")),0,INDIRECT(R3&\"!Mauer\")),0)","v":0},{"$f":"IF(S4,IF(ISERROR(INDIRECT(S3&\"!MauerPkt\")),0,INDIRECT(S3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Mauer\")),0,INDIRECT(T3&\"!Mauer\")),0)","v":0},{"$f":"IF(U4,IF(ISERROR(INDIRECT(U3&\"!MauerPkt\")),0,INDIRECT(U3&\"!MauerPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Mauer\")),0,INDIRECT(V3&\"!Mauer\")),0)","v":0},{"$f":"IF(W4,IF(ISERROR(INDIRECT(W3&\"!MauerPkt\")),0,INDIRECT(W3&\"!MauerPkt\")),0)","v":0},{"$f":"D20+F20+H20+J20+L20+N20+P20+R20+T20+V20","v":0},{"$f":"E20+G20+I20+K20+M20+O20+Q20+S20+U20+W20","v":0}]
[null,"LEDs mit < 2.000 K","LEDs mit < 2.000 K [Anzahl der Leuchten]",{"$f":"IF(D$4,IF($C21=(INDIRECT(D$3&\"!feld2\")),INDIRECT(D3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(D$4,IF($C21=(INDIRECT(D$3&\"!feld2\")),INDIRECT(E3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(F$4,IF($C21=(INDIRECT(F$3&\"!feld2\")),INDIRECT(F3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(F$4,IF($C21=(INDIRECT(F$3&\"!feld2\")),INDIRECT(G3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(H$4,IF($C21=(INDIRECT(H$3&\"!feld2\")),INDIRECT(H3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(H$4,IF($C21=(INDIRECT(H$3&\"!feld2\")),INDIRECT(I3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(J$4,IF($C21=(INDIRECT(J$3&\"!feld2\")),INDIRECT(J3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(J$4,IF($C21=(INDIRECT(J$3&\"!feld2\")),INDIRECT(K3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(L$4,IF($C21=(INDIRECT(L$3&\"!feld2\")),INDIRECT(L3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(L$4,IF($C21=(INDIRECT(L$3&\"!feld2\")),INDIRECT(M3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(N$4,IF($C21=(INDIRECT(N$3&\"!feld2\")),INDIRECT(N3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(N$4,IF($C21=(INDIRECT(N$3&\"!feld2\")),INDIRECT(O3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(P$4,IF($C21=(INDIRECT(P$3&\"!feld2\")),INDIRECT(P3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(P$4,IF($C21=(INDIRECT(P$3&\"!feld2\")),INDIRECT(Q3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(R$4,IF($C21=(INDIRECT(R$3&\"!feld2\")),INDIRECT(R3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(R$4,IF($C21=(INDIRECT(R$3&\"!feld2\")),INDIRECT(S3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(T$4,IF($C21=(INDIRECT(T$3&\"!feld2\")),INDIRECT(T3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(T$4,IF($C21=(INDIRECT(T$3&\"!feld2\")),INDIRECT(U3&\"!goldfeld1Pkt\"),0),0)","v":0},{"$f":"IF(V$4,IF($C21=(INDIRECT(V$3&\"!feld2\")),INDIRECT(V3&\"!goldfeld1\"),0),0)","v":0},{"$f":"IF(V$4,IF($C21=(INDIRECT(V$3&\"!feld2\")),INDIRECT(W3&\"!goldfeld1Pkt\"),0),0)","v":0},0,0]
[null,"LEDs voll abgeschirmt","LEDs voll abgeschirmt [Anzahl der Leuchten]",{"$f":" IF(D$4,IF($C22=(INDIRECT(D$3&\"!feld3\")),INDIRECT(D3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(D$4,IF($C22=(INDIRECT(D$3&\"!feld3\")),INDIRECT(D3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(F$4,IF($C22=(INDIRECT(F$3&\"!feld3\")),INDIRECT(F3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(F$4,IF($C22=(INDIRECT(F$3&\"!feld3\")),INDIRECT(F3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(H$4,IF($C22=(INDIRECT(H$3&\"!feld3\")),INDIRECT(H3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(H$4,IF($C22=(INDIRECT(H$3&\"!feld3\")),INDIRECT(H3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(J$4,IF($C22=(INDIRECT(J$3&\"!feld3\")),INDIRECT(J3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(J$4,IF($C22=(INDIRECT(J$3&\"!feld3\")),INDIRECT(J3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(L$4,IF($C22=(INDIRECT(L$3&\"!feld3\")),INDIRECT(L3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(L$4,IF($C22=(INDIRECT(L$3&\"!feld3\")),INDIRECT(L3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(N$4,IF($C22=(INDIRECT(N$3&\"!feld3\")),INDIRECT(N3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(N$4,IF($C22=(INDIRECT(N$3&\"!feld3\")),INDIRECT(N3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(P$4,IF($C22=(INDIRECT(P$3&\"!feld3\")),INDIRECT(P3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(P$4,IF($C22=(INDIRECT(P$3&\"!feld3\")),INDIRECT(P3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(R$4,IF($C22=(INDIRECT(R$3&\"!feld3\")),INDIRECT(R3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(R$4,IF($C22=(INDIRECT(R$3&\"!feld3\")),INDIRECT(R3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(T$4,IF($C22=(INDIRECT(T$3&\"!feld3\")),INDIRECT(T3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(T$4,IF($C22=(INDIRECT(T$3&\"!feld3\")),INDIRECT(T3&\"!goldfeld2Pkt\"),0),0)","v":0},{"$f":" IF(V$4,IF($C22=(INDIRECT(V$3&\"!feld3\")),INDIRECT(V3&\"!goldfeld2\"),0),0)","v":0},{"$f":" IF(V$4,IF($C22=(INDIRECT(V$3&\"!feld3\")),INDIRECT(V3&\"!goldfeld2Pkt\"),0),0)","v":0},0,0]
[null,"Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)","Bildungsmaßnahmen (z. B. Schulklassen, Menschen mit Behinderung etc.)",{"$f":"IF(D4,IF(ISERROR(INDIRECT(D3&\"!Sozi\")),0,INDIRECT(D3&\"!Sozi\")),0)","v":0},{"$f":"IF(D4,IF(ISERROR(INDIRECT(E3&\"!SoziPkt\")),0,INDIRECT(E3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(F3&\"!Sozi\")),0,INDIRECT(F3&\"!Sozi\")),0)","v":0},{"$f":"IF(F4,IF(ISERROR(INDIRECT(G3&\"!SoziPkt\")),0,INDIRECT(G3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(H3&\"!Sozi\")),0,INDIRECT(H3&\"!Sozi\")),0)","v":0},{"$f":"IF(H4,IF(ISERROR(INDIRECT(I3&\"!SoziPkt\")),0,INDIRECT(I3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(J3&\"!Sozi\")),0,INDIRECT(J3&\"!Sozi\")),0)","v":0},{"$f":"IF(J4,IF(ISERROR(INDIRECT(K3&\"!SoziPkt\")),0,INDIRECT(K3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(L3&\"!Sozi\")),0,INDIRECT(L3&\"!Sozi\")),0)","v":0},{"$f":"IF(L4,IF(ISERROR(INDIRECT(M3&\"!SoziPkt\")),0,INDIRECT(M3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(N3&\"!Sozi\")),0,INDIRECT(N3&\"!Sozi\")),0)","v":0},{"$f":"IF(N4,IF(ISERROR(INDIRECT(O3&\"!SoziPkt\")),0,INDIRECT(O3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(P3&\"!Sozi\")),0,INDIRECT(P3&\"!Sozi\")),0)","v":0},{"$f":"IF(P4,IF(ISERROR(INDIRECT(Q3&\"!SoziPkt\")),0,INDIRECT(Q3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(R3&\"!Sozi\")),0,INDIRECT(R3&\"!Sozi\")),0)","v":0},{"$f":"IF(R4,IF(ISERROR(INDIRECT(S3&\"!SoziPkt\")),0,INDIRECT(S3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(T3&\"!Sozi\")),0,INDIRECT(T3&\"!Sozi\")),0)","v":0},{"$f":"IF(T4,IF(ISERROR(INDIRECT(U3&\"!SoziPkt\")),0,INDIRECT(U3&\"!SoziPkt\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(V3&\"!Sozi\")),0,INDIRECT(V3&\"!Sozi\")),0)","v":0},{"$f":"IF(V4,IF(ISERROR(INDIRECT(W3&\"!SoziPkt\")),0,INDIRECT(W3&\"!SoziPkt\")),0)","v":0},{"$f":"D23+F23+H23+J23+L23+N23+P23+R23+T23+V23","v":0},{"$f":"E23+G23+I23+K23+M23+O23+Q23+S23+U23+W23","v":0}]
[null,"Dämmstoff: Holzartige / Zellulose","Dämmstoff: Holzartige / Zellulose [m²]",{"$f":"IF(D$4,IF($C24=(INDIRECT(D$3&\"!feld1\")),(INDIRECT(D$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(E$4,IF($C24=(INDIRECT(E$3&\"!feld1\")),(INDIRECT(E$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C24=(INDIRECT(F$3&\"!feld1\")),(INDIRECT(F$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(G$4,IF($C24=(INDIRECT(G$3&\"!feld1\")),(INDIRECT(G$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(H$4,IF($C24=(INDIRECT(H$3&\"!feld1\")),(INDIRECT(H$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(I$4,IF($C24=(INDIRECT(I$3&\"!feld1\")),(INDIRECT(I$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(J$4,IF($C24=(INDIRECT(J$3&\"!feld1\")),(INDIRECT(J$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(K$4,IF($C24=(INDIRECT(K$3&\"!feld1\")),(INDIRECT(K$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(L$4,IF($C24=(INDIRECT(L$3&\"!feld1\")),(INDIRECT(L$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(M$4,IF($C24=(INDIRECT(M$3&\"!feld1\")),(INDIRECT(M$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(N$4,IF($C24=(INDIRECT(N$3&\"!feld1\")),(INDIRECT(N$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(O$4,IF($C24=(INDIRECT(O$3&\"!feld1\")),(INDIRECT(O$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(P$4,IF($C24=(INDIRECT(P$3&\"!feld1\")),(INDIRECT(P$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(Q$4,IF($C24=(INDIRECT(Q$3&\"!feld1\")),(INDIRECT(Q$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(R$4,IF($C24=(INDIRECT(R$3&\"!feld1\")),(INDIRECT(R$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(S$4,IF($C24=(INDIRECT(S$3&\"!feld1\")),(INDIRECT(S$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(T$4,IF($C24=(INDIRECT(T$3&\"!feld1\")),(INDIRECT(T$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(U$4,IF($C24=(INDIRECT(U$3&\"!feld1\")),(INDIRECT(U$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(V$4,IF($C24=(INDIRECT(V$3&\"!feld1\")),(INDIRECT(V$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(W$4,IF($C24=(INDIRECT(W$3&\"!feld1\")),(INDIRECT(W$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"D24+F24+H24+J24+L24+N24+P24+R24+T24+V24","v":0},{"$f":"E24+G24+I24+K24+M24+O24+Q24+S24+U24+W24","v":0}]
[null,"Dämmstoff: Hanf / Flachs / Schafwolle","Dämmstoff: Hanf / Flachs / Schafwolle [m²]",{"$f":"IF(D$4,IF($C25=(INDIRECT(D$3&\"!feld2\")),(INDIRECT(D$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(E$4,IF($C25=(INDIRECT(E$3&\"!feld2\")),(INDIRECT(E$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C25=(INDIRECT(F$3&\"!feld2\")),(INDIRECT(F$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(G$4,IF($C25=(INDIRECT(G$3&\"!feld2\")),(INDIRECT(G$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(H$4,IF($C25=(INDIRECT(H$3&\"!feld2\")),(INDIRECT(H$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(I$4,IF($C25=(INDIRECT(I$3&\"!feld2\")),(INDIRECT(I$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(J$4,IF($C25=(INDIRECT(J$3&\"!feld2\")),(INDIRECT(J$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(K$4,IF($C25=(INDIRECT(K$3&\"!feld2\")),(INDIRECT(K$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(L$4,IF($C25=(INDIRECT(L$3&\"!feld2\")),(INDIRECT(L$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(M$4,IF($C25=(INDIRECT(M$3&\"!feld2\")),(INDIRECT(M$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(N$4,IF($C25=(INDIRECT(N$3&\"!feld2\")),(INDIRECT(N$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(O$4,IF($C25=(INDIRECT(O$3&\"!feld2\")),(INDIRECT(O$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(P$4,IF($C25=(INDIRECT(P$3&\"!feld2\")),(INDIRECT(P$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(Q$4,IF($C25=(INDIRECT(Q$3&\"!feld2\")),(INDIRECT(Q$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(R$4,IF($C25=(INDIRECT(R$3&\"!feld2\")),(INDIRECT(R$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(S$4,IF($C25=(INDIRECT(S$3&\"!feld2\")),(INDIRECT(S$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(T$4,IF($C25=(INDIRECT(T$3&\"!feld2\")),(INDIRECT(T$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(U$4,IF($C25=(INDIRECT(U$3&\"!feld2\")),(INDIRECT(U$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(V$4,IF($C25=(INDIRECT(V$3&\"!feld2\")),(INDIRECT(V$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(W$4,IF($C25=(INDIRECT(W$3&\"!feld2\")),(INDIRECT(W$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"D25+F25+H25+J25+L25+N25+P25+R25+T25+V25","v":0},{"$f":"E25+G25+I25+K25+M25+O25+Q25+S25+U25+W25","v":0}]
[null,"Rotmilan-Management","Rotmilan-Management [ja=1, nein=0]",{"$f":"IF(D$4,IF($C26=(INDIRECT(D$3&\"!feld2\")),(INDIRECT(D$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(E$4,IF($C26=(INDIRECT(E$3&\"!feld2\")),(INDIRECT(E$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C26=(INDIRECT(F$3&\"!feld2\")),(INDIRECT(F$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(G$4,IF($C26=(INDIRECT(G$3&\"!feld2\")),(INDIRECT(G$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(H$4,IF($C26=(INDIRECT(H$3&\"!feld2\")),(INDIRECT(H$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(I$4,IF($C26=(INDIRECT(I$3&\"!feld2\")),(INDIRECT(I$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(J$4,IF($C26=(INDIRECT(J$3&\"!feld2\")),(INDIRECT(J$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(K$4,IF($C26=(INDIRECT(K$3&\"!feld2\")),(INDIRECT(K$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(L$4,IF($C26=(INDIRECT(L$3&\"!feld2\")),(INDIRECT(L$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(M$4,IF($C26=(INDIRECT(M$3&\"!feld2\")),(INDIRECT(M$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(N$4,IF($C26=(INDIRECT(N$3&\"!feld2\")),(INDIRECT(N$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(O$4,IF($C26=(INDIRECT(O$3&\"!feld2\")),(INDIRECT(O$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(P$4,IF($C26=(INDIRECT(P$3&\"!feld2\")),(INDIRECT(P$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(Q$4,IF($C26=(INDIRECT(Q$3&\"!feld2\")),(INDIRECT(Q$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(R$4,IF($C26=(INDIRECT(R$3&\"!feld2\")),(INDIRECT(R$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(S$4,IF($C26=(INDIRECT(S$3&\"!feld2\")),(INDIRECT(S$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(T$4,IF($C26=(INDIRECT(T$3&\"!feld2\")),(INDIRECT(T$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(U$4,IF($C26=(INDIRECT(U$3&\"!feld2\")),(INDIRECT(U$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(V$4,IF($C26=(INDIRECT(V$3&\"!feld2\")),(INDIRECT(V$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(W$4,IF($C26=(INDIRECT(W$3&\"!feld2\")),(INDIRECT(W$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"D26+F26+H26+J26+L26+N26+P26+R26+T26+V26","v":0},{"$f":"E26+G26+I26+K26+M26+O26+Q26+S26+U26+W26","v":0}]
[null,"Bei Freifläche: Weidetierhaltung","Bei Freifläche: Weidetierhaltung [Anzahl der Tiere]",{"$f":"IF(D$4,IF($C27=(INDIRECT(D$3&\"!feld2\")),(INDIRECT(D$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(E$4,IF($C27=(INDIRECT(E$3&\"!feld2\")),(INDIRECT(E$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C27=(INDIRECT(F$3&\"!feld2\")),(INDIRECT(F$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(G$4,IF($C27=(INDIRECT(G$3&\"!feld2\")),(INDIRECT(G$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(H$4,IF($C27=(INDIRECT(H$3&\"!feld2\")),(INDIRECT(H$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(I$4,IF($C27=(INDIRECT(I$3&\"!feld2\")),(INDIRECT(I$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(J$4,IF($C27=(INDIRECT(J$3&\"!feld2\")),(INDIRECT(J$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(K$4,IF($C27=(INDIRECT(K$3&\"!feld2\")),(INDIRECT(K$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(L$4,IF($C27=(INDIRECT(L$3&\"!feld2\")),(INDIRECT(L$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(M$4,IF($C27=(INDIRECT(M$3&\"!feld2\")),(INDIRECT(M$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(N$4,IF($C27=(INDIRECT(N$3&\"!feld2\")),(INDIRECT(N$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(O$4,IF($C27=(INDIRECT(O$3&\"!feld2\")),(INDIRECT(O$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(P$4,IF($C27=(INDIRECT(P$3&\"!feld2\")),(INDIRECT(P$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(Q$4,IF($C27=(INDIRECT(Q$3&\"!feld2\")),(INDIRECT(Q$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(R$4,IF($C27=(INDIRECT(R$3&\"!feld2\")),(INDIRECT(R$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(S$4,IF($C27=(INDIRECT(S$3&\"!feld2\")),(INDIRECT(S$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(T$4,IF($C27=(INDIRECT(T$3&\"!feld2\")),(INDIRECT(T$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(U$4,IF($C27=(INDIRECT(U$3&\"!feld2\")),(INDIRECT(U$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(V$4,IF($C27=(INDIRECT(V$3&\"!feld2\")),(INDIRECT(V$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(W$4,IF($C27=(INDIRECT(W$3&\"!feld2\")),(INDIRECT(W$3&\"!goldfeld1Pkt\")),0),0)","v":0},0,0]
[null,"Kavitation in Kombination mit dem Einsatz von alternativen Biogassubstraten","Kavitation in Kombination mit dem Einsatz von alternativen Biogassubstraten [ha]",{"$f":"IF(D$4,IF($C28=(INDIRECT(D$3&\"!feld2\")),(INDIRECT(D$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(E$4,IF($C28=(INDIRECT(E$3&\"!feld2\")),(INDIRECT(E$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C28=(INDIRECT(F$3&\"!feld2\")),(INDIRECT(F$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(G$4,IF($C28=(INDIRECT(G$3&\"!feld2\")),(INDIRECT(G$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(H$4,IF($C28=(INDIRECT(H$3&\"!feld2\")),(INDIRECT(H$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(I$4,IF($C28=(INDIRECT(I$3&\"!feld2\")),(INDIRECT(I$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(J$4,IF($C28=(INDIRECT(J$3&\"!feld2\")),(INDIRECT(J$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(K$4,IF($C28=(INDIRECT(K$3&\"!feld2\")),(INDIRECT(K$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(L$4,IF($C28=(INDIRECT(L$3&\"!feld2\")),(INDIRECT(L$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(M$4,IF($C28=(INDIRECT(M$3&\"!feld2\")),(INDIRECT(M$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(N$4,IF($C28=(INDIRECT(N$3&\"!feld2\")),(INDIRECT(N$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(O$4,IF($C28=(INDIRECT(O$3&\"!feld2\")),(INDIRECT(O$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(P$4,IF($C28=(INDIRECT(P$3&\"!feld2\")),(INDIRECT(P$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(Q$4,IF($C28=(INDIRECT(Q$3&\"!feld2\")),(INDIRECT(Q$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(R$4,IF($C28=(INDIRECT(R$3&\"!feld2\")),(INDIRECT(R$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(S$4,IF($C28=(INDIRECT(S$3&\"!feld2\")),(INDIRECT(S$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(T$4,IF($C28=(INDIRECT(T$3&\"!feld2\")),(INDIRECT(T$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(U$4,IF($C28=(INDIRECT(U$3&\"!feld2\")),(INDIRECT(U$3&\"!goldfeld1Pkt\")),0),0)","v":0},{"$f":"IF(V$4,IF($C28=(INDIRECT(V$3&\"!feld2\")),(INDIRECT(V$3&\"!goldfeld1\")),0),0)","v":0},{"$f":"IF(W$4,IF($C28=(INDIRECT(W$3&\"!feld2\")),(INDIRECT(W$3&\"!goldfeld1Pkt\")),0),0)","v":0},0,0]
[null,"Einsatz von alternativen Biogassubstraten","Einsatz von alternativen Biogassubstraten [ha]",{"$f":"IF(D$4,IF($C29=(INDIRECT(D$3&\"!feld1\")),(INDIRECT(D$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(E$4,IF($C29=(INDIRECT(E$3&\"!feld1\")),(INDIRECT(E$3&\"!silberfeldPkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C29=(INDIRECT(F$3&\"!feld1\")),(INDIRECT(F$3&\"!silberfeld\")),0),0)","v":0},{"$f":"IF(G$4,IF($C29=(INDIRECT(G$3&\"!feld1\")),(INDIRECT(G$3&\"!silberfeldPkt\")),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nistmöglichkeiten in Dämmung","Nistmöglichkeiten in Dämmung [Anzahl]",{"$f":"IF(D$4,IF($C30=(INDIRECT(D$3&\"!feld0\")),(INDIRECT(D$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(E$4,IF($C30=(INDIRECT(E$3&\"!feld0\")),(INDIRECT(E$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(F$4,IF($C30=(INDIRECT(F$3&\"!feld0\")),(INDIRECT(F$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(G$4,IF($C30=(INDIRECT(G$3&\"!feld0\")),(INDIRECT(G$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(H$4,IF($C30=(INDIRECT(H$3&\"!feld0\")),(INDIRECT(H$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(I$4,IF($C30=(INDIRECT(I$3&\"!feld0\")),(INDIRECT(I$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(J$4,IF($C30=(INDIRECT(J$3&\"!feld0\")),(INDIRECT(J$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(K$4,IF($C30=(INDIRECT(K$3&\"!feld0\")),(INDIRECT(K$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(L$4,IF($C30=(INDIRECT(L$3&\"!feld0\")),(INDIRECT(L$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(M$4,IF($C30=(INDIRECT(M$3&\"!feld0\")),(INDIRECT(M$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(N$4,IF($C30=(INDIRECT(N$3&\"!feld0\")),(INDIRECT(N$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(O$4,IF($C30=(INDIRECT(O$3&\"!feld0\")),(INDIRECT(O$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(P$4,IF($C30=(INDIRECT(P$3&\"!feld0\")),(INDIRECT(P$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(Q$4,IF($C30=(INDIRECT(Q$3&\"!feld0\")),(INDIRECT(Q$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(R$4,IF($C30=(INDIRECT(R$3&\"!feld0\")),(INDIRECT(R$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(S$4,IF($C30=(INDIRECT(S$3&\"!feld0\")),(INDIRECT(S$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(T$4,IF($C30=(INDIRECT(T$3&\"!feld0\")),(INDIRECT(T$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(U$4,IF($C30=(INDIRECT(U$3&\"!feld0\")),(INDIRECT(U$3&\"!bronzefeldPkt\")),0),0)","v":0},{"$f":"IF(V$4,IF($C30=(INDIRECT(V$3&\"!feld0\")),(INDIRECT(V$3&\"!bronzefeld\")),0),0)","v":0},{"$f":"IF(W$4,IF($C30=(INDIRECT(W$3&\"!feld0\")),(INDIRECT(W$3&\"!bronzefeldPkt\")),0),0)","v":0},0,0]
[null,"Agrar Hölzer im Kurzumtrieb","Agrar Hölzer im Kurzumtrieb (min. 30 m)",{"$f":"IF(D$4,IF(ISERROR(INDIRECT(D$3&\"!ehecken\")),0,INDIRECT(D$3&\"!ehecken\")),0)","v":0},{"$f":"IF(E$4,IF(ISERROR(INDIRECT(E$3&\"!eheckenpkt\")),0,INDIRECT(E$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(F$4,IF(ISERROR(INDIRECT(F$3&\"!ehecken\")),0,INDIRECT(F$3&\"!ehecken\")),0)","v":0},{"$f":"IF(G$4,IF(ISERROR(INDIRECT(G$3&\"!eheckenpkt\")),0,INDIRECT(G$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(H$4,IF(ISERROR(INDIRECT(H$3&\"!ehecken\")),0,INDIRECT(H$3&\"!ehecken\")),0)","v":0},{"$f":"IF(I$4,IF(ISERROR(INDIRECT(I$3&\"!eheckenpkt\")),0,INDIRECT(I$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(J$4,IF(ISERROR(INDIRECT(J$3&\"!ehecken\")),0,INDIRECT(J$3&\"!ehecken\")),0)","v":0},{"$f":"IF(K$4,IF(ISERROR(INDIRECT(K$3&\"!eheckenpkt\")),0,INDIRECT(K$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(L$4,IF(ISERROR(INDIRECT(L$3&\"!ehecken\")),0,INDIRECT(L$3&\"!ehecken\")),0)","v":0},{"$f":"IF(M$4,IF(ISERROR(INDIRECT(M$3&\"!eheckenpkt\")),0,INDIRECT(M$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(N$4,IF(ISERROR(INDIRECT(N$3&\"!ehecken\")),0,INDIRECT(N$3&\"!ehecken\")),0)","v":0},{"$f":"IF(O$4,IF(ISERROR(INDIRECT(O$3&\"!eheckenpkt\")),0,INDIRECT(O$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(P$4,IF(ISERROR(INDIRECT(P$3&\"!ehecken\")),0,INDIRECT(P$3&\"!ehecken\")),0)","v":0},{"$f":"IF(Q$4,IF(ISERROR(INDIRECT(Q$3&\"!eheckenpkt\")),0,INDIRECT(Q$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(R$4,IF(ISERROR(INDIRECT(R$3&\"!ehecken\")),0,INDIRECT(R$3&\"!ehecken\")),0)","v":0},{"$f":"IF(S$4,IF(ISERROR(INDIRECT(S$3&\"!eheckenpkt\")),0,INDIRECT(S$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(T$4,IF(ISERROR(INDIRECT(T$3&\"!ehecken\")),0,INDIRECT(T$3&\"!ehecken\")),0)","v":0},{"$f":"IF(U$4,IF(ISERROR(INDIRECT(U$3&\"!eheckenpkt\")),0,INDIRECT(U$3&\"!eheckenpkt\")),0)","v":0},{"$f":"IF(V$4,IF(ISERROR(INDIRECT(V$3&\"!ehecken\")),0,INDIRECT(V$3&\"!ehecken\")),0)","v":0},{"$f":"IF(W$4,IF(ISERROR(INDIRECT(W$3&\"!eheckenpkt\")),0,INDIRECT(W$3&\"!eheckenpkt\")),0)","v":0},0,0]
[null,"Benjeshecken anlegen ","Benjeshecken anlegen (min. 30 m)",{"$f":"IF(D$4,IF(ISERROR(INDIRECT(D$3&\"!bhecken\")),0,INDIRECT(D$3&\"!bhecken\")),0)","v":0},{"$f":"IF(E$4,IF(ISERROR(INDIRECT(E$3&\"!bheckenpkt\")),0,INDIRECT(E$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(F$4,IF(ISERROR(INDIRECT(F$3&\"!bhecken\")),0,INDIRECT(F$3&\"!bhecken\")),0)","v":0},{"$f":"IF(G$4,IF(ISERROR(INDIRECT(G$3&\"!bheckenpkt\")),0,INDIRECT(G$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(H$4,IF(ISERROR(INDIRECT(H$3&\"!bhecken\")),0,INDIRECT(H$3&\"!bhecken\")),0)","v":0},{"$f":"IF(I$4,IF(ISERROR(INDIRECT(I$3&\"!bheckenpkt\")),0,INDIRECT(I$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(J$4,IF(ISERROR(INDIRECT(J$3&\"!bhecken\")),0,INDIRECT(J$3&\"!bhecken\")),0)","v":0},{"$f":"IF(K$4,IF(ISERROR(INDIRECT(K$3&\"!bheckenpkt\")),0,INDIRECT(K$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(L$4,IF(ISERROR(INDIRECT(L$3&\"!bhecken\")),0,INDIRECT(L$3&\"!bhecken\")),0)","v":0},{"$f":"IF(M$4,IF(ISERROR(INDIRECT(M$3&\"!bheckenpkt\")),0,INDIRECT(M$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(N$4,IF(ISERROR(INDIRECT(N$3&\"!bhecken\")),0,INDIRECT(N$3&\"!bhecken\")),0)","v":0},{"$f":"IF(O$4,IF(ISERROR(INDIRECT(O$3&\"!bheckenpkt\")),0,INDIRECT(O$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(P$4,IF(ISERROR(INDIRECT(P$3&\"!bhecken\")),0,INDIRECT(P$3&\"!bhecken\")),0)","v":0},{"$f":"IF(Q$4,IF(ISERROR(INDIRECT(Q$3&\"!bheckenpkt\")),0,INDIRECT(Q$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(R$4,IF(ISERROR(INDIRECT(R$3&\"!bhecken\")),0,INDIRECT(R$3&\"!bhecken\")),0)","v":0},{"$f":"IF(S$4,IF(ISERROR(INDIRECT(S$3&\"!bheckenpkt\")),0,INDIRECT(S$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(T$4,IF(ISERROR(INDIRECT(T$3&\"!bhecken\")),0,INDIRECT(T$3&\"!bhecken\")),0)","v":0},{"$f":"IF(U$4,IF(ISERROR(INDIRECT(U$3&\"!bheckenpkt\")),0,INDIRECT(U$3&\"!bheckenpkt\")),0)","v":0},{"$f":"IF(V$4,IF(ISERROR(INDIRECT(V$3&\"!bhecken\")),0,INDIRECT(V$3&\"!bhecken\")),0)","v":0},{"$f":"IF(W$4,IF(ISERROR(INDIRECT(W$3&\"!bheckenpkt\")),0,INDIRECT(W$3&\"!bheckenpkt\")),0)","v":0},0,{"$f":"E32+G32+I32+K32+M32+O32+Q32+S32+U32+W32","v":0}]
[]
[null,null,null,"Ausw_LS_aktiv","Technologie","Nutzungsdauer","Einstufung","Strom?","Erzeugte/eingsp. kWh Strom","Vorkette Strom","THG Faktor Strom","Wärme?","Erzeugte/eingsp. kWh Wärme","Vorkette Wärme","THG Faktor Wärme","Verursachte Emissionen","Eingesparte Emissionen","t berechnet","Max. Zertifikate","t Heizung","t gesamt"]
[null,null,"PJ1",{"$f":"IF(ISERROR(INDIRECT($C35&\"!Ausw_PJ_aktiv\")),FALSE,INDIRECT($C35&\"!Ausw_PJ_aktiv\"))","v":false},{"$f":"IF(Berechnungen_2!C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Einstufung\")),\"\")","v":""},{"$f":"IF(OR(E35=\"Solarthermie\",E35=\"Biomasse Festbrennst.\",E35=\"Künstlicher_Dämmstoff\",E35=\"Naturdämmstoff\",E35=\"Biomasse Festbrennst\",E35=\"Wärmepumpe\"),\"nein\",\"ja\")","v":"ja"},{"$f":"IF(H35=\"nein\",0,IF(Berechnungen_2!C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E35,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},{"$f":"IF(OR(E35=\"Biogas BHKW\",E35=\"Biomasse Festbrennst. BHKW\",E35=\"Solarthermie\",E35=\"Biogasanlage mit Kavitation\",E35=\"Künstlicher_Dämmstoff\",E35=\"Naturdämmstoff\",E35=\"Wärmepumpe\"),\"ja\",\"nein\")","v":"nein"},{"$f":"IF(L35=\"nein\",0,IF(Berechnungen_2!C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E35,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G35,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$f":"(J35*I35+N35*M35)/1000000","v":{"$error":"#N/A"}},{"$f":"(K35*I35+O35*M35)/1000000","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(ROUND((Q35-P35)*F35,0),\"\")","v":""},{"$f":"ROUNDDOWN(R35,0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(C35&\"!GHGZ\")","v":""},{"$f":"MAX(PJ2_CO2,T35)","v":0}]
[null,null,"PJ2",false,{"$f":"IF(Berechnungen_2!C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H36=\"nein\",0,IF(Berechnungen_2!C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E36,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},{"$f":"IF(OR(E36=\"Biogas BHKW\",E36=\"Biomasse Festbrennst. BHKW\",E36=\"Solarthermie\",E36=\"Biogasanlage mit Kavitation\",E36=\"Künstlicher_Dämmstoff\",E36=\"Naturdämmstoff\",E36=\"Wärmepumpe\"),\"ja\",\"nein\")","v":"nein"},{"$f":"IF(L36=\"nein\",0,IF(Berechnungen_2!C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E36,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G36,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$f":"(K36*I36+O36*M36)/1000000","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(ROUND((Q36-P36)*F36,0),\"\")","v":""},{"$f":"ROUNDDOWN(R36,0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(C36&\"!GHGZ\")","v":""},{"$f":"MAX(R36,T36)","v":0}]
[null,null,"PJ3",false,{"$f":"IF(Berechnungen_2!C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H37=\"nein\",0,IF(Berechnungen_2!C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E37,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L37=\"nein\",0,IF(Berechnungen_2!C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E37,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G37,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$f":"(K37*I37+O37*M37)/1000000","v":{"$error":"#VALUE!"}},"",{"$f":"ROUNDDOWN(R37,0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(C37&\"!GHGZ\")","v":""},{"$f":"MAX(R37,T37)","v":0}]
[null,null,"PJ4",false,{"$f":"IF(Berechnungen_2!C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H38=\"nein\",0,IF(Berechnungen_2!C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E38,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L38=\"nein\",0,IF(Berechnungen_2!C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E38,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G38,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C38&\"!GHGZ\")","v":""},0]
[null,null,"PJ5",false,{"$f":"IF(Berechnungen_2!C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H39=\"nein\",0,IF(Berechnungen_2!C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E39,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L39=\"nein\",0,IF(Berechnungen_2!C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E39,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G39,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C39&\"!GHGZ\")","v":""},0]
[null,null,"PJ6",false,{"$f":"IF(Berechnungen_2!C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H40=\"nein\",0,IF(Berechnungen_2!C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E40,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L40=\"nein\",0,IF(Berechnungen_2!C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E40,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G40,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C40&\"!GHGZ\")","v":""},0]
[null,null,"PJ7",false,{"$f":"IF(Berechnungen_2!C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H41=\"nein\",0,IF(Berechnungen_2!C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E41,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L41=\"nein\",0,IF(Berechnungen_2!C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E41,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G41,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C41&\"!GHGZ\")","v":""},0]
[null,null,"PJ8",false,{"$f":"IF(Berechnungen_2!C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H42=\"nein\",0,IF(Berechnungen_2!C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E42,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L42=\"nein\",0,IF(Berechnungen_2!C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E42,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G42,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C42&\"!GHGZ\")","v":""},0]
[null,null,"PJ9",false,{"$f":"IF(Berechnungen_2!C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H43=\"nein\",0,IF(Berechnungen_2!C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E43,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L43=\"nein\",0,IF(Berechnungen_2!C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E43,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G43,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C43&\"!GHGZ\")","v":""},0]
[null,null,"PJ10",false,{"$f":"IF(Berechnungen_2!C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Technologie\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Technologie\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Nutzungsdauer\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Nutzungsdauer\")),\"\")","v":""},{"$f":"IF(Berechnungen_2!C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Einstufung\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Einstufung\")),\"\")","v":""},"ja",{"$f":"IF(H44=\"nein\",0,IF(Berechnungen_2!C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Stromeinsparung\")),\"\"))","v":""},{"$f":"VLOOKUP(E44,'THG-Faktoren'!$B$4:$D$16,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"'THG-Faktoren'!$G$3","v":401},"nein",{"$f":"IF(L44=\"nein\",0,IF(Berechnungen_2!C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Wärmeeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Wärmeeinsparung\")),\"\"))","v":0},{"$f":"VLOOKUP(E44,'THG-Faktoren'!$B$4:$D$16,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(G44,'THG-Faktoren'!$F$6:$G$9,2,FALSE),0)","v":0},{"$error":"#N/A"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDIRECT(C44&\"!GHGZ\")","v":""},{"$f":"MAX(R44,T44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U35:U44)","v":0},{"$f":"ROUNDDOWN(R45,0)","v":0}]
[]
[null,null,null,"Anzahl an BPkt"]
[null,null,"PJ1",{"$f":"IF(Berechnungen_2!C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ2",{"$f":"IF(Berechnungen_2!C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ3",{"$f":"IF(Berechnungen_2!C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ4",{"$f":"IF(Berechnungen_2!C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ5",{"$f":"IF(Berechnungen_2!C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ6",{"$f":"IF(Berechnungen_2!C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ7",{"$f":"IF(Berechnungen_2!C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ8",{"$f":"IF(Berechnungen_2!C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ9",{"$f":"IF(Berechnungen_2!C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Anzahl_BPkt\")),\"\")","v":""}]
[null,null,"PJ10",{"$f":"IF(Berechnungen_2!C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Anzahl_BPkt\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Anzahl_BPkt\")),\"\")","v":""}]

{"sheet":"Berechnungen_2","index":22,"n_rows":18,"n_cols":60,"rows_kept":18,"cut":false,"hidden":true,"merged":[[2,7,2,9],[2,44,2,58],[2,28,2,38]]}
[]
[]
[null,null,null,null,null,null,null,"Ausgangssituation (Punkte)",null,null,"Z1","Rest Z",null,null,null,"Z2","Rest Z",null,"Z3","Rest Z","Gold","Silber","Bronze",null,null,null,null,null,"Hinweistexte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnung","Regionale Wertschöpfung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hilfsspalte Zeilenindex"]
[null,null,"Ausw_LS_aktiv","GHGZ","Anzahl an WZ(pkt)","Max. Anzahl WZ","Max Anz an Zert","Gold","Silber ","Bronze","Gold",null,"Rest Gold","Silber ","Bronze","Silber",null,"Bronze","Bronze",null,"Wert Z","Wert Z","Wert Z","Wert Zertifikate","Technologie","Erzeugte thermische Energie","Erzeugte elektrische Energie","Investition","PIAbfr_PJ_EnEf","PlAbfr_PJ_RW","PlAbfr_PJ_PB","PlAbfr_PJ_FL","PlAbfr_PJ_SP","PlAbfr_PJ_AP","PIAbfr_BD","PIAbfr_PJ_Max","PIAbfr_PJ_01","PIAbfr_PJ_NaturP","PIAbfr_PJ_allg","Notwendige Punkte Bronze","Notwendige Punkte Silber","Notwendige Punkte Gold","Investition","RWS","LED","Brauchwasserpumpe","Heizungspumpe","GreenIT","Lüftungsanlage_oder_Klimaanlage","Heizungstausch","Wind","Photovoltaik","Wasserkraft","Biogas BHKW","Biomasse Festbrennst. BHKW","Solarthermie (nur Warmwasser)","Biogasanlage mit Kavitation","Naturdämmstoff","Künstlicher_Dämmstoff",1]
[null,"PJ1",{"$f":"IF(ISERROR(INDIRECT($B5&\"!Ausw_PJ_aktiv\")),FALSE,INDIRECT($B5&\"!Ausw_PJ_aktiv\"))","v":false},{"$f":"ROUNDDOWN(IF(C5,IF(ISERROR(INDIRECT($B5&\"!GHGZ\")),\"\",INDIRECT($B5&\"!GHGZ\")),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(C5,IF(ISERROR(INDIRECT($B5&\"!GHGZ\")),\"\",INDIRECT($B5&\"!GHGZ\")),\"\")","v":""},{"$f":"IF(C5,IF(ISERROR(INDIRECT($B5&\"!WZ\")),\"\",INDIRECT($B5&\"!WZ\")),\"\")","v":""},{"$f":"IF(OR(E5=\"\",E5<=0),0,IF(E5=0,0,ROUNDDOWN(AVERAGE(E5:F5),0)))","v":0},{"$f":"IF(ISERROR(INDIRECT($B5&\"!Gold\")),FALSE,INDIRECT($B5&\"!Gold\"))","v":0},{"$f":"IF(ISERROR(INDIRECT($B5&\"!Silber\")),FALSE,INDIRECT($B5&\"!Silber\"))","v":0},{"$f":"IF(ISERROR(INDIRECT($B5&\"!Bronze\")),FALSE,INDIRECT($B5&\"!Bronze\"))","v":0},{"$f":"IF(ROUNDDOWN(MIN((H5/5),(H5+I5)/10,(H5+I5+J5)/20),0)>G5,G5,ROUNDDOWN(MIN((H5/5),(H5+I5)/10,(H5+I5+J5)/20),0))","v":0},{"$f":"IF(K5>G5,G5-G5,G5-K5)","v":0},{"$f":"IF(J5>K5*10,((K5*20-IF(J5>K5*10,K5*10,J5)-IF(I5>K5*20-IF(J5>K5*10,K5*10,J5),K5*5+H5))*-1),IF(-K5*20+IF(J5>K5*10,K5*10,J5)+IF(I5>K5*15,K5*15,I5)+H5<=0,0,-K5*20+IF(J5>K5*10,K5*10,J5)+IF(I5>K5*15,K5*15,I5)+H5))","v":0},{"$f":"I5-(K5*20-J5+O5-H5+M5)+M5","v":0},{"$f":"IF(J5>K5*10,J5-K5*10,0)","v":0},{"$f":"IF(ROUNDDOWN(MIN((N5)/5,(N5+O5)/15),0)>L5,L5,ROUNDDOWN(MIN((N5)/5,(N5+O5)/15),0))","v":0},{"$f":"L5-P5","v":0},{"$f":"SUM(N5:O5)-P5*15","v":0},{"$f":"IF(ROUNDDOWN(R5/10,0)>Q5,Q5,ROUNDDOWN(R5/10,0))","v":0},{"$f":"Q5-S5","v":0},{"$f":"K5*75","v":0},{"$f":"P5*50","v":0},{"$f":"S5*25","v":0},{"$f":"SUM(U5:W5)","v":0},{"$f":"IF(C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C5,IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!PIAbfr_PJ_allg\"))","v":2},{"$f":"IF(C5,IF(ISERROR(T5*10),\"\",(T5*10)),\"\")","v":""},{"$f":"IF(C5,IF(ISERROR(T5*15),\"\",(T5*15)),\"\")","v":""},{"$f":"IF(C5,IF(ISERROR(T5*20),\"\",(T5*20)),\"\")","v":""},{"$f":"IFERROR(IF(AB5>0,AB5,0),\"\")","v":""},{"$f":"IF(IFERROR(AQ5*HLOOKUP(Y5,$AS$4:$BG$14,BH5,FALSE),\"\")<0,0,IFERROR(AQ5*HLOOKUP(Y5,$AS$4:$BG$14,BH5,FALSE),\"\"))","v":""},{"$f":"IFERROR(SRWS1,\"\")","v":""},{"$f":"IFERROR(SRWS1,\"\")","v":""},{"$f":"IFERROR(SRWS1,\"\")","v":""},{"$f":"IFERROR(SRWS1,\"\")","v":""},{"$f":"IFERROR(SRWS1,\"\")","v":""},{"$f":"IFERROR(HRWS1,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS1,\"\")","v":""},{"$f":"IFERROR(WRWS1,\"\")","v":""},2]
[null,"PJ2",false,{"$f":"ROUNDDOWN(IF(C6,IF(ISERROR(INDIRECT($B6&\"!GHGZ\")),\"\",INDIRECT($B6&\"!GHGZ\")),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(C6,IF(ISERROR(INDIRECT($B6&\"!GHGZ\")),\"\",INDIRECT($B6&\"!GHGZ\")),\"\")","v":""},{"$f":"IF(C6,IF(ISERROR(INDIRECT($B6&\"!WZ\")),\"\",INDIRECT($B6&\"!WZ\")),\"\")","v":""},{"$f":"IF(OR(E6=\"\",E6<=0),0,IF(E6=0,0,ROUNDDOWN(AVERAGE(E6:F6),0)))","v":0},{"$f":"IF(ISERROR(INDIRECT($B6&\"!Gold\")),FALSE,INDIRECT($B6&\"!Gold\"))","v":0},0,{"$f":"IF(ISERROR(INDIRECT($B6&\"!Bronze\")),FALSE,INDIRECT($B6&\"!Bronze\"))","v":0},{"$f":"IF(ROUNDDOWN(MIN((H6/5),(H6+I6)/10,(H6+I6+J6)/20),0)>G6,G6,ROUNDDOWN(MIN((H6/5),(H6+I6)/10,(H6+I6+J6)/20),0))","v":0},{"$f":"IF(G6=\"\",0,IF(K6>G6,G6-G6,G6-K6))","v":0},{"$f":"IF(J6>K6*10,((K6*20-IF(J6>K6*10,K6*10,J6)-IF(I6>K6*20-IF(J6>K6*10,K6*10,J6),K6*5+H6))*-1),IF(-K6*20+IF(J6>K6*10,K6*10,J6)+IF(I6>K6*15,K6*15,I6)+H6<=0,0,-K6*20+IF(J6>K6*10,K6*10,J6)+IF(I6>K6*15,K6*15,I6)+H6))","v":0},{"$f":"I6-(K6*20-J6+O6-H6+M6)+M6","v":0},{"$f":"IF(J6>K6*10,J6-K6*10,0)","v":0},{"$f":"IF(ROUNDDOWN(MIN((N6)/5,(N6+O6)/15),0)>L6,L6,ROUNDDOWN(MIN((N6)/5,(N6+O6)/15),0))","v":0},{"$f":"L6-P6","v":0},{"$f":"SUM(N6:O6)-P6*15","v":0},{"$f":"IF(ROUNDDOWN(R6/10,0)>Q6,Q6,ROUNDDOWN(R6/10,0))","v":0},{"$f":"Q6-S6","v":0},{"$f":"K6*75","v":0},0,{"$f":"S6*25","v":0},{"$f":"SUM(U6:W6)","v":0},{"$f":"IF(C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C6,IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B6&\"!PIAbfr_PJ_allg\"))","v":2},{"$f":"IF(C6,IF(ISERROR(T6*10),\"\",(T6*10)),\"\")","v":""},{"$f":"IF(C6,IF(ISERROR(T6*15),\"\",(T6*15)),\"\")","v":""},{"$f":"IF(C6,IF(ISERROR(T6*20),\"\",(T6*20)),\"\")","v":""},{"$f":"IFERROR(IF(AB6>0,AB6,0),\"\")","v":""},"",{"$f":"IFERROR(SRWS2,\"\")","v":""},{"$f":"IFERROR(SRWS2,\"\")","v":""},{"$f":"IFERROR(SRWS2,\"\")","v":""},{"$f":"IFERROR(SRWS2,\"\")","v":""},{"$f":"IFERROR(SRWS2,\"\")","v":""},{"$f":"IFERROR(HRWS2,\"\")","v":""},{"$f":"AY5","v":1.01},{"$f":"AZ5","v":1.29},{"$f":"BA5","v":1.5},{"$f":"BB5","v":3.15},5.85,{"$f":"BD5","v":1.5},{"$f":"BE5","v":3.15},{"$f":"IFERROR(WRWS2,\"\")","v":""},{"$f":"IFERROR(WRWS2,\"\")","v":""},3]
[null,"PJ3",false,{"$f":"ROUNDDOWN(IF(C7,IF(ISERROR(INDIRECT($B7&\"!GHGZ\")),\"\",INDIRECT($B7&\"!GHGZ\")),\"\"),0)","v":{"$error":"#VALUE!"}},"","",{"$f":"IF(OR(E7=\"\",E7<=0),0,IF(E7=0,0,ROUNDDOWN(AVERAGE(E7:F7),0)))","v":0},{"$f":"IF(ISERROR(INDIRECT($B7&\"!Gold\")),FALSE,INDIRECT($B7&\"!Gold\"))","v":0},0,0,{"$f":"IF(ROUNDDOWN(MIN((H7/5),(H7+I7)/10,(H7+I7+J7)/20),0)>G7,G7,ROUNDDOWN(MIN((H7/5),(H7+I7)/10,(H7+I7+J7)/20),0))","v":0},{"$f":"IF(G7=\"\",0,IF(K7>G7,G7-G7,G7-K7))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C7,IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B7&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS3,\"\")","v":""},{"$f":"IFERROR(SRWS3,\"\")","v":""},{"$f":"IFERROR(SRWS3,\"\")","v":""},{"$f":"IFERROR(SRWS3,\"\")","v":""},{"$f":"IFERROR(SRWS3,\"\")","v":""},{"$f":"IFERROR(HRWS3,\"\")","v":""},{"$f":"AY6","v":1.01},{"$f":"AZ6","v":1.29},{"$f":"BA6","v":1.5},{"$f":"BB6","v":3.15},{"$f":"BC6","v":5.85},{"$f":"BD6","v":1.5},{"$f":"BE6","v":3.15},{"$f":"IFERROR(WRWS3,\"\")","v":""},{"$f":"IFERROR(WRWS3,\"\")","v":""},4]
[null,"PJ4",false,{"$error":"#VALUE!"},"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C8,IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B8&\"!PIAbfr_PJ_allg\"))","v":2},"","","","",{"$f":"IF(IFERROR(AQ8*HLOOKUP(Y8,$AS$4:$BG$14,BH8,FALSE),\"\")<0,0,IFERROR(AQ8*HLOOKUP(Y8,$AS$4:$BG$14,BH8,FALSE),\"\"))","v":""},{"$f":"IFERROR(SRWS4,\"\")","v":""},{"$f":"IFERROR(SRWS4,\"\")","v":""},{"$f":"IFERROR(SRWS4,\"\")","v":""},{"$f":"IFERROR(SRWS4,\"\")","v":""},{"$f":"IFERROR(SRWS4,\"\")","v":""},{"$f":"IFERROR(HRWS4,\"\")","v":""},1.01,{"$f":"AZ7","v":1.29},1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS4,\"\")","v":""},{"$f":"IFERROR(WRWS4,\"\")","v":""},5]
[null,"PJ5",false,{"$error":"#VALUE!"},"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C9,IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B9&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS5,\"\")","v":""},{"$f":"IFERROR(SRWS5,\"\")","v":""},{"$f":"IFERROR(SRWS5,\"\")","v":""},{"$f":"IFERROR(SRWS5,\"\")","v":""},{"$f":"IFERROR(SRWS5,\"\")","v":""},{"$f":"IFERROR(HRWS5,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS5,\"\")","v":""},{"$f":"IFERROR(WRWS5,\"\")","v":""},6]
[null,"PJ6",false,{"$error":"#VALUE!"},{"$f":"IF(C10,IF(ISERROR(INDIRECT($B10&\"!GHGZ\")),\"\",INDIRECT($B10&\"!GHGZ\")),\"\")","v":""},{"$f":"IF(C10,IF(ISERROR(INDIRECT($B10&\"!WZ\")),\"\",INDIRECT($B10&\"!WZ\")),\"\")","v":""},0,0,0,0,{"$f":"IF(ROUNDDOWN(MIN((H10/5),(H10+I10)/10,(H10+I10+J10)/20),0)>G10,G10,ROUNDDOWN(MIN((H10/5),(H10+I10)/10,(H10+I10+J10)/20),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C10,IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B10&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS6,\"\")","v":""},{"$f":"IFERROR(SRWS6,\"\")","v":""},{"$f":"IFERROR(SRWS6,\"\")","v":""},{"$f":"IFERROR(SRWS6,\"\")","v":""},{"$f":"IFERROR(SRWS6,\"\")","v":""},{"$f":"IFERROR(HRWS6,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS6,\"\")","v":""},{"$f":"IFERROR(WRWS6,\"\")","v":""},7]
[null,"PJ7",false,{"$error":"#VALUE!"},"","",0,0,0,0,{"$f":"IF(ROUNDDOWN(MIN((H11/5),(H11+I11)/10,(H11+I11+J11)/20),0)>G11,G11,ROUNDDOWN(MIN((H11/5),(H11+I11)/10,(H11+I11+J11)/20),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C11,IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B11&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS7,\"\")","v":""},{"$f":"IFERROR(SRWS7,\"\")","v":""},{"$f":"IFERROR(SRWS7,\"\")","v":""},{"$f":"IFERROR(SRWS7,\"\")","v":""},{"$f":"IFERROR(SRWS7,\"\")","v":""},{"$f":"IFERROR(HRWS7,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS7,\"\")","v":""},{"$f":"IFERROR(WRWS7,\"\")","v":""},8]
[null,"PJ8",false,{"$error":"#VALUE!"},"","",0,0,0,0,{"$f":"IF(ROUNDDOWN(MIN((H12/5),(H12+I12)/10,(H12+I12+J12)/20),0)>G12,G12,ROUNDDOWN(MIN((H12/5),(H12+I12)/10,(H12+I12+J12)/20),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C12,IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B12&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS8,\"\")","v":""},{"$f":"IFERROR(SRWS8,\"\")","v":""},{"$f":"IFERROR(SRWS8,\"\")","v":""},{"$f":"IFERROR(SRWS8,\"\")","v":""},{"$f":"IFERROR(SRWS8,\"\")","v":""},{"$f":"IFERROR(HRWS8,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS8,\"\")","v":""},{"$f":"IFERROR(WRWS8,\"\")","v":""},9]
[null,"PJ9",false,{"$error":"#VALUE!"},"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C13,IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B13&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS9,\"\")","v":""},{"$f":"IFERROR(SRWS9,\"\")","v":""},{"$f":"IFERROR(SRWS9,\"\")","v":""},{"$f":"IFERROR(SRWS9,\"\")","v":""},{"$f":"IFERROR(SRWS9,\"\")","v":""},{"$f":"IFERROR(HRWS9,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS9,\"\")","v":""},{"$f":"IFERROR(WRWS9,\"\")","v":""},10]
[null,"PJ10",false,{"$error":"#VALUE!"},"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Projekt\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Projekt\")),\"\")","v":""},{"$f":"IF(C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Eingrenzung\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Eingrenzung\")),\"\")","v":""},{"$f":"IF(C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Stromeinsparung\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Stromeinsparung\")),\"\")","v":""},{"$f":"IF(C14,IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!Investition\")),\"\")","v":""},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_EnEf\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_EnEf\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_RW\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_RW\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_PB\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_PB\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_FL\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_FL\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_SP\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_SP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_AP\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PlAbfr_PJ_AP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_BD\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_BD\"))","v":-2},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_Max\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_Max\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_01\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_01\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_NaturP\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_NaturP\"))","v":1},{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_allg\")),\"\",INDIRECT(Berechnungen_2!$B14&\"!PIAbfr_PJ_allg\"))","v":2},"","","","","",{"$f":"IFERROR(SRWS10,\"\")","v":""},{"$f":"IFERROR(SRWS10,\"\")","v":""},{"$f":"IFERROR(SRWS10,\"\")","v":""},{"$f":"IFERROR(SRWS10,\"\")","v":""},{"$f":"IFERROR(SRWS10,\"\")","v":""},{"$f":"IFERROR(HRWS10,\"\")","v":""},1.01,1.29,1.5,3.15,5.85,1.5,3.15,{"$f":"IFERROR(WRWS10,\"\")","v":""},{"$f":"IFERROR(WRWS10,\"\")","v":""},11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AC5:AC14)","v":1},{"$f":"MIN(AD5:AD14)","v":1},1,1,1,1,-2,{"$f":"MIN(AJ5:AJ14)","v":1},{"$f":"MIN(AK5:AK14)","v":1},{"$f":"MIN(AL5:AL14)","v":1},{"$f":"MIN(AM5:AM14)","v":2},null,null,null,{"$f":"SUM(AQ5:AQ14)","v":0},{"$f":"SUM(AR5:AR14)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PIAbfr_PJ_EnEf_Ges","Abfr_PJ_RW_Ges","Abfr_PJ_PB_Ges","Abfr_PJ_FL_Ges","PlAbfr_PJ_SP_Ges","PlAbfr_PJ_AP_Ges","PIAbfr_BD_Ges","PlAbfr_Gesamt","PIAbfr_PJ_01_GEsamt","PIAbfr_PJ_NaturP_Ges","PIAbfr_PJ_allg_ges"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gesamtabfrage",{"$f":"MIN(AC15:AM15)","v":-2}]

{"sheet":"RWS Cockpit","index":23,"n_rows":110,"n_cols":23,"rows_kept":110,"cut":false,"hidden":true,"merged":[[79,1,79,22],[87,1,87,22],[95,1,95,22],[103,1,103,22],[39,1,39,22],[47,1,47,22],[55,1,55,22],[63,1,63,22],[71,1,71,22],[11,1,11,2],[2,1,2,2],[16,1,16,2],[22,1,22,2],[31,1,31,22],[15,4,15,6],[2,9,2,11],[3,9,3,11]]}
[]
[]
[null,"Finanzstruktur",null,null,null,null,null,null,null,"Werte regelmäßig updaten!"]
[null,"Investitionsnebenkosten",0.2,null,null,null,null,null,null,"Werte veränderbar!"]
[null,"FK-Anteil",1,null,"Ggf. für ein Update: FK-Anteil-Abfrage und dynamische Berechnung"]
[null,"FK-Zinssatz",0.01]
[null,"Inflationsrate",1.8499999999999999E-2]
[null,"Betrachtungszeitraum",20,null,"Für ein Update: Dynamischer Zeitraum"]
[null,"Abzinsungsfaktor",0.05]
[null,"Jährl. Betriebskosten anteilig an der Investition",0.02,null,"Hinweis: Die Betriebskosten für die RWS Wärme wurden =0 gesetzt, da Dämmung keine Betriebskosten verursacht."]
[null,null,null,null,"Für ein Update: Evtl. die unwirtschaftliche Dämmung per Ausnahme zulassen."]
[null,"Steuern (nicht bei Einsparungen)"]
[null,"Durchschnittlicher Steuersatz EST/GewerbeST",0]
[null,"Gewerbesteuer ",0]
[null,"Kommunaler Anteil Est",0]
[null,null,null,null,"Energiepreise (Heizung)"]
[null,"Energiepreise und -faktoren",null,null,"Heizöl",0.09,"€/kWh"]
[null,"Strompreis",0.23,null,"Pellet",4.8000000000000001E-2,"€/kWh"]
[null,"Jährliche Strompreissteigerung",0.02,null,"Strom",0.21,"€/kWh"]
[null,"Wärmepreis",0.09,null,"Erdgas",6.3E-2,"€/kWh"]
[null,"Jährliche Wärmepreissteigerung",0.02,null,"Biogas",0.06,"€/kWh"]
[null,null,null,null,"Holzhackschnitzel",2.9000000000000001E-2,"€/kWh"]
[null,"Regionale Verteilung",null,null,"Scheitholz",4.4736842105263158E-2,"€/kWh"]
[null,"Investition",0.2,null,"verwendet in Berechnungen Heizungstausch"]
[null,"Investitionsnebenkosten",0.4]
[null,"Betriebskosten",0.5]
[null,"Sonstige Kosten (z. B. Pacht)",1]
[null,"Kapitalkosten",0.4]
[null,"Betreibergewinn",1]
[]
[]
[null,"PJ1"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Investition\")),\"\",INDIRECT(Berechnungen_2!$B5&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D37-D36","v":0},{"$f":"E37-E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C38*$C$6","v":0},{"$f":"D38*$C$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C34","v":0},{"$f":"C38-D35","v":0},{"$f":"D38-E35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PJ2"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B6&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D45-D44","v":0},{"$f":"E45-E44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C46*$C$6","v":0},{"$f":"D46*$C$6","v":0},{"$f":"E46*$C$6","v":0},{"$f":"F46*$C$6","v":0},{"$f":"G46*$C$6","v":0},{"$f":"H46*$C$6","v":0},{"$f":"I46*$C$6","v":0},{"$f":"J46*$C$6","v":0},{"$f":"K46*$C$6","v":0},{"$f":"L46*$C$6","v":0},{"$f":"M46*$C$6","v":0},{"$f":"N46*$C$6","v":0},{"$f":"O46*$C$6","v":0},{"$f":"P46*$C$6","v":0},{"$f":"Q46*$C$6","v":0},{"$f":"R46*$C$6","v":0},{"$f":"S46*$C$6","v":0},{"$f":"T46*$C$6","v":0},{"$f":"U46*$C$6","v":0},{"$f":"V46*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C42","v":0},{"$f":"C46-D43","v":0},{"$f":"D46-E43","v":0},{"$f":"E46-F43","v":0},{"$f":"F46-G43","v":0},{"$f":"G46-H43","v":0},{"$f":"H46-I43","v":0},{"$f":"I46-J43","v":0},{"$f":"J46-K43","v":0},{"$f":"K46-L43","v":0},{"$f":"L46-M43","v":0},{"$f":"M46-N43","v":0},{"$f":"N46-O43","v":0},{"$f":"O46-P43","v":0},{"$f":"P46-Q43","v":0},{"$f":"Q46-R43","v":0},{"$f":"R46-S43","v":0},{"$f":"S46-T43","v":0},{"$f":"T46-U43","v":0},{"$f":"U46-V43","v":0},{"$f":"V46-W43","v":0}]
[]
[null,"PJ3"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B7&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D53-D52","v":0},{"$f":"E53-E52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C54*$C$6","v":0},{"$f":"D54*$C$6","v":0},{"$f":"E54*$C$6","v":0},{"$f":"F54*$C$6","v":0},{"$f":"G54*$C$6","v":0},{"$f":"H54*$C$6","v":0},{"$f":"I54*$C$6","v":0},{"$f":"J54*$C$6","v":0},{"$f":"K54*$C$6","v":0},{"$f":"L54*$C$6","v":0},{"$f":"M54*$C$6","v":0},{"$f":"N54*$C$6","v":0},{"$f":"O54*$C$6","v":0},{"$f":"P54*$C$6","v":0},{"$f":"Q54*$C$6","v":0},{"$f":"R54*$C$6","v":0},{"$f":"S54*$C$6","v":0},{"$f":"T54*$C$6","v":0},{"$f":"U54*$C$6","v":0},{"$f":"V54*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C50","v":0},{"$f":"C54-D51","v":0},{"$f":"D54-E51","v":0},{"$f":"E54-F51","v":0},{"$f":"F54-G51","v":0},{"$f":"G54-H51","v":0},{"$f":"H54-I51","v":0},{"$f":"I54-J51","v":0},{"$f":"J54-K51","v":0},{"$f":"K54-L51","v":0},{"$f":"L54-M51","v":0},{"$f":"M54-N51","v":0},{"$f":"N54-O51","v":0},{"$f":"O54-P51","v":0},{"$f":"P54-Q51","v":0},{"$f":"Q54-R51","v":0},{"$f":"R54-S51","v":0},{"$f":"S54-T51","v":0},{"$f":"T54-U51","v":0},{"$f":"U54-V51","v":0},{"$f":"V54-W51","v":0}]
[]
[null,"PJ4"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B8&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D61-D60","v":0},{"$f":"E61-E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C62*$C$6","v":0},{"$f":"D62*$C$6","v":0},{"$f":"E62*$C$6","v":0},{"$f":"F62*$C$6","v":0},{"$f":"G62*$C$6","v":0},{"$f":"H62*$C$6","v":0},{"$f":"I62*$C$6","v":0},{"$f":"J62*$C$6","v":0},{"$f":"K62*$C$6","v":0},{"$f":"L62*$C$6","v":0},{"$f":"M62*$C$6","v":0},{"$f":"N62*$C$6","v":0},{"$f":"O62*$C$6","v":0},{"$f":"P62*$C$6","v":0},{"$f":"Q62*$C$6","v":0},{"$f":"R62*$C$6","v":0},{"$f":"S62*$C$6","v":0},{"$f":"T62*$C$6","v":0},{"$f":"U62*$C$6","v":0},{"$f":"V62*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C58","v":0},{"$f":"C62-D59","v":0},{"$f":"D62-E59","v":0},{"$f":"E62-F59","v":0},{"$f":"F62-G59","v":0},{"$f":"G62-H59","v":0},{"$f":"H62-I59","v":0},{"$f":"I62-J59","v":0},{"$f":"J62-K59","v":0},{"$f":"K62-L59","v":0},{"$f":"L62-M59","v":0},{"$f":"M62-N59","v":0},{"$f":"N62-O59","v":0},{"$f":"O62-P59","v":0},{"$f":"P62-Q59","v":0},{"$f":"Q62-R59","v":0},{"$f":"R62-S59","v":0},{"$f":"S62-T59","v":0},{"$f":"T62-U59","v":0},{"$f":"U62-V59","v":0},{"$f":"V62-W59","v":0}]
[]
[null,"PJ5"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B9&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D69-D68","v":0},{"$f":"E69-E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C70*$C$6","v":0},{"$f":"D70*$C$6","v":0},{"$f":"E70*$C$6","v":0},{"$f":"F70*$C$6","v":0},{"$f":"G70*$C$6","v":0},{"$f":"H70*$C$6","v":0},{"$f":"I70*$C$6","v":0},{"$f":"J70*$C$6","v":0},{"$f":"K70*$C$6","v":0},{"$f":"L70*$C$6","v":0},{"$f":"M70*$C$6","v":0},{"$f":"N70*$C$6","v":0},{"$f":"O70*$C$6","v":0},{"$f":"P70*$C$6","v":0},{"$f":"Q70*$C$6","v":0},{"$f":"R70*$C$6","v":0},{"$f":"S70*$C$6","v":0},{"$f":"T70*$C$6","v":0},{"$f":"U70*$C$6","v":0},{"$f":"V70*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C66","v":0},{"$f":"C70-D67","v":0},{"$f":"D70-E67","v":0},{"$f":"E70-F67","v":0},{"$f":"F70-G67","v":0},{"$f":"G70-H67","v":0},{"$f":"H70-I67","v":0},{"$f":"I70-J67","v":0},{"$f":"J70-K67","v":0},{"$f":"K70-L67","v":0},{"$f":"L70-M67","v":0},{"$f":"M70-N67","v":0},{"$f":"N70-O67","v":0},{"$f":"O70-P67","v":0},{"$f":"P70-Q67","v":0},{"$f":"Q70-R67","v":0},{"$f":"R70-S67","v":0},{"$f":"S70-T67","v":0},{"$f":"T70-U67","v":0},{"$f":"U70-V67","v":0},{"$f":"V70-W67","v":0}]
[]
[null,"PJ6"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B10&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D77-D76","v":0},{"$f":"E77-E76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C78*$C$6","v":0},{"$f":"D78*$C$6","v":0},{"$f":"E78*$C$6","v":0},{"$f":"F78*$C$6","v":0},{"$f":"G78*$C$6","v":0},{"$f":"H78*$C$6","v":0},{"$f":"I78*$C$6","v":0},{"$f":"J78*$C$6","v":0},{"$f":"K78*$C$6","v":0},{"$f":"L78*$C$6","v":0},{"$f":"M78*$C$6","v":0},{"$f":"N78*$C$6","v":0},{"$f":"O78*$C$6","v":0},{"$f":"P78*$C$6","v":0},{"$f":"Q78*$C$6","v":0},{"$f":"R78*$C$6","v":0},{"$f":"S78*$C$6","v":0},{"$f":"T78*$C$6","v":0},{"$f":"U78*$C$6","v":0},{"$f":"V78*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C74","v":0},{"$f":"C78-D75","v":0},{"$f":"D78-E75","v":0},{"$f":"E78-F75","v":0},{"$f":"F78-G75","v":0},{"$f":"G78-H75","v":0},{"$f":"H78-I75","v":0},{"$f":"I78-J75","v":0},{"$f":"J78-K75","v":0},{"$f":"K78-L75","v":0},{"$f":"L78-M75","v":0},{"$f":"M78-N75","v":0},{"$f":"N78-O75","v":0},{"$f":"O78-P75","v":0},{"$f":"P78-Q75","v":0},{"$f":"Q78-R75","v":0},{"$f":"R78-S75","v":0},{"$f":"S78-T75","v":0},{"$f":"T78-U75","v":0},{"$f":"U78-V75","v":0},{"$f":"V78-W75","v":0}]
[]
[null,"PJ7"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B11&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D85-D84","v":0},{"$f":"E85-E84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C86*$C$6","v":0},{"$f":"D86*$C$6","v":0},{"$f":"E86*$C$6","v":0},{"$f":"F86*$C$6","v":0},{"$f":"G86*$C$6","v":0},{"$f":"H86*$C$6","v":0},{"$f":"I86*$C$6","v":0},{"$f":"J86*$C$6","v":0},{"$f":"K86*$C$6","v":0},{"$f":"L86*$C$6","v":0},{"$f":"M86*$C$6","v":0},{"$f":"N86*$C$6","v":0},{"$f":"O86*$C$6","v":0},{"$f":"P86*$C$6","v":0},{"$f":"Q86*$C$6","v":0},{"$f":"R86*$C$6","v":0},{"$f":"S86*$C$6","v":0},{"$f":"T86*$C$6","v":0},{"$f":"U86*$C$6","v":0},{"$f":"V86*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C82","v":0},{"$f":"C86-D83","v":0},{"$f":"D86-E83","v":0},{"$f":"E86-F83","v":0},{"$f":"F86-G83","v":0},{"$f":"G86-H83","v":0},{"$f":"H86-I83","v":0},{"$f":"I86-J83","v":0},{"$f":"J86-K83","v":0},{"$f":"K86-L83","v":0},{"$f":"L86-M83","v":0},{"$f":"M86-N83","v":0},{"$f":"N86-O83","v":0},{"$f":"O86-P83","v":0},{"$f":"P86-Q83","v":0},{"$f":"Q86-R83","v":0},{"$f":"R86-S83","v":0},{"$f":"S86-T83","v":0},{"$f":"T86-U83","v":0},{"$f":"U86-V83","v":0},{"$f":"V86-W83","v":0}]
[]
[null,"PJ8"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B12&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D93-D92","v":0},{"$f":"E93-E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C94*$C$6","v":0},{"$f":"D94*$C$6","v":0},{"$f":"E94*$C$6","v":0},{"$f":"F94*$C$6","v":0},{"$f":"G94*$C$6","v":0},{"$f":"H94*$C$6","v":0},{"$f":"I94*$C$6","v":0},{"$f":"J94*$C$6","v":0},{"$f":"K94*$C$6","v":0},{"$f":"L94*$C$6","v":0},{"$f":"M94*$C$6","v":0},{"$f":"N94*$C$6","v":0},{"$f":"O94*$C$6","v":0},{"$f":"P94*$C$6","v":0},{"$f":"Q94*$C$6","v":0},{"$f":"R94*$C$6","v":0},{"$f":"S94*$C$6","v":0},{"$f":"T94*$C$6","v":0},{"$f":"U94*$C$6","v":0},{"$f":"V94*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C90","v":0},{"$f":"C94-D91","v":0},{"$f":"D94-E91","v":0},{"$f":"E94-F91","v":0},{"$f":"F94-G91","v":0},{"$f":"G94-H91","v":0},{"$f":"H94-I91","v":0},{"$f":"I94-J91","v":0},{"$f":"J94-K91","v":0},{"$f":"K94-L91","v":0},{"$f":"L94-M91","v":0},{"$f":"M94-N91","v":0},{"$f":"N94-O91","v":0},{"$f":"O94-P91","v":0},{"$f":"P94-Q91","v":0},{"$f":"Q94-R91","v":0},{"$f":"R94-S91","v":0},{"$f":"S94-T91","v":0},{"$f":"T94-U91","v":0},{"$f":"U94-V91","v":0},{"$f":"V94-W91","v":0}]
[]
[null,"PJ9"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B13&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D101-D100","v":0},{"$f":"E101-E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C102*$C$6","v":0},{"$f":"D102*$C$6","v":0},{"$f":"E102*$C$6","v":0},{"$f":"F102*$C$6","v":0},{"$f":"G102*$C$6","v":0},{"$f":"H102*$C$6","v":0},{"$f":"I102*$C$6","v":0},{"$f":"J102*$C$6","v":0},{"$f":"K102*$C$6","v":0},{"$f":"L102*$C$6","v":0},{"$f":"M102*$C$6","v":0},{"$f":"N102*$C$6","v":0},{"$f":"O102*$C$6","v":0},{"$f":"P102*$C$6","v":0},{"$f":"Q102*$C$6","v":0},{"$f":"R102*$C$6","v":0},{"$f":"S102*$C$6","v":0},{"$f":"T102*$C$6","v":0},{"$f":"U102*$C$6","v":0},{"$f":"V102*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C98","v":0},{"$f":"C102-D99","v":0},{"$f":"D102-E99","v":0},{"$f":"E102-F99","v":0},{"$f":"F102-G99","v":0},{"$f":"G102-H99","v":0},{"$f":"H102-I99","v":0},{"$f":"I102-J99","v":0},{"$f":"J102-K99","v":0},{"$f":"K102-L99","v":0},{"$f":"L102-M99","v":0},{"$f":"M102-N99","v":0},{"$f":"N102-O99","v":0},{"$f":"O102-P99","v":0},{"$f":"P102-Q99","v":0},{"$f":"Q102-R99","v":0},{"$f":"R102-S99","v":0},{"$f":"S102-T99","v":0},{"$f":"T102-U99","v":0},{"$f":"U102-V99","v":0},{"$f":"V102-W99","v":0}]
[]
[null,"PJ10"]
[null,"Nebenrechnung","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Kreditaufnahme",{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Investition\")),0,INDIRECT(Berechnungen_2!$B14&\"!Investition\"))","v":0}]
[null,"Darlehensrückzahlung",null,{"$f":"D109-D108","v":0},{"$f":"E109-E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlung",null,{"$f":"C110*$C$6","v":0},{"$f":"D110*$C$6","v":0},{"$f":"E110*$C$6","v":0},{"$f":"F110*$C$6","v":0},{"$f":"G110*$C$6","v":0},{"$f":"H110*$C$6","v":0},{"$f":"I110*$C$6","v":0},{"$f":"J110*$C$6","v":0},{"$f":"K110*$C$6","v":0},{"$f":"L110*$C$6","v":0},{"$f":"M110*$C$6","v":0},{"$f":"N110*$C$6","v":0},{"$f":"O110*$C$6","v":0},{"$f":"P110*$C$6","v":0},{"$f":"Q110*$C$6","v":0},{"$f":"R110*$C$6","v":0},{"$f":"S110*$C$6","v":0},{"$f":"T110*$C$6","v":0},{"$f":"U110*$C$6","v":0},{"$f":"V110*$C$6","v":0}]
[null,"Rate (gesamt)",null,{"$f":"((1+$C$6)^20*$C$6)/((1+$C$6)^20-1)*$C$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Restschuld",{"$f":"C106","v":0},{"$f":"C110-D107","v":0},{"$f":"D110-E107","v":0},{"$f":"E110-F107","v":0},{"$f":"F110-G107","v":0},{"$f":"G110-H107","v":0},{"$f":"H110-I107","v":0},{"$f":"I110-J107","v":0},{"$f":"J110-K107","v":0},{"$f":"K110-L107","v":0},{"$f":"L110-M107","v":0},{"$f":"M110-N107","v":0},{"$f":"N110-O107","v":0},{"$f":"O110-P107","v":0},{"$f":"P110-Q107","v":0},{"$f":"Q110-R107","v":0},{"$f":"R110-S107","v":0},{"$f":"S110-T107","v":0},{"$f":"T110-U107","v":0},{"$f":"U110-V107","v":0},{"$f":"V110-W107","v":0}]

{"sheet":"RWS Strom","index":24,"n_rows":250,"n_cols":23,"rows_kept":250,"cut":false,"hidden":true,"merged":[[151,1,151,22],[176,1,176,22],[201,1,201,22],[226,1,226,22],[1,1,1,22],[26,1,26,22],[51,1,51,22],[76,1,76,22],[101,1,101,22],[126,1,126,22]]}
[]
[null,"PJ1"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C34*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C34*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B5&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U6*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V6*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$4*('RWS Cockpit'!$C$10)","v":0},{"$f":"D8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V8*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D36","v":0},{"$f":"-'RWS Cockpit'!E36","v":0},{"$f":"-'RWS Cockpit'!F36","v":0},{"$f":"-'RWS Cockpit'!G36","v":0},{"$f":"-'RWS Cockpit'!H36","v":0},{"$f":"-'RWS Cockpit'!I36","v":0},{"$f":"-'RWS Cockpit'!J36","v":0},{"$f":"-'RWS Cockpit'!K36","v":0},{"$f":"-'RWS Cockpit'!L36","v":0},{"$f":"-'RWS Cockpit'!M36","v":0},{"$f":"-'RWS Cockpit'!N36","v":0},{"$f":"-'RWS Cockpit'!O36","v":0},{"$f":"-'RWS Cockpit'!P36","v":0},{"$f":"-'RWS Cockpit'!Q36","v":0},{"$f":"-'RWS Cockpit'!R36","v":0},{"$f":"-'RWS Cockpit'!S36","v":0},{"$f":"-'RWS Cockpit'!T36","v":0},{"$f":"-'RWS Cockpit'!U36","v":0},{"$f":"-'RWS Cockpit'!V36","v":0},{"$f":"-'RWS Cockpit'!W36","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D6:D10)","v":0},{"$f":"SUM(E6:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D11>0,D11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E11>0,E11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F11>0,F11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G11>0,G11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H11>0,H11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I11>0,I11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J11>0,J11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K11>0,K11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L11>0,L11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M11>0,M11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N11>0,N11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O11>0,O11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P11>0,P11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q11>0,Q11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R11>0,R11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S11>0,S11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T11>0,T11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U11>0,U11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V11>0,V11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W11>0,W11*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},0,0,0,0,0,{"$f":"SUM(K11:K12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C4","v":0},null,"Investitionen",{"$f":"-C16","v":0},null,null,{"$f":"F16*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C5","v":0},null,"Investitionsnebenkosten",{"$f":"-C17","v":0},null,null,{"$f":"F17*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$6:$W$6))","v":0},null,"Abschreibungen",null,null,{"$f":"-C19","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$7:$W$7))","v":0},null,"Betriebskosten",null,null,{"$f":"-C20","v":0},{"$f":"H19*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D8:$W8))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C21","v":0},{"$f":"H20*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D9:$W9))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C22","v":0},{"$f":"H21*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D10:$W10))","v":0},null,"Steuern",null,null,{"$f":"-C24","v":0},{"$f":"H22*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D11:$W11))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C18","v":0},null,{"$f":"C25*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D12:$W12))","v":0},null,"Σ",{"$f":"SUM(F16:F23)","v":0},{"$f":"SUM(G16:G23)","v":0},{"$f":"SUM(H16:H23)","v":0},{"$f":"SUM(I16:I23)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D13:$W13))","v":0},null,null,null,null,null,{"$f":"I24/'RWS Cockpit'!C34","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ2"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C42*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C42*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B6&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U31*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V31*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$29*('RWS Cockpit'!$C$10)","v":0},{"$f":"D33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V33*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D44","v":0},{"$f":"-'RWS Cockpit'!E44","v":0},{"$f":"-'RWS Cockpit'!F44","v":0},{"$f":"-'RWS Cockpit'!G44","v":0},{"$f":"-'RWS Cockpit'!H44","v":0},{"$f":"-'RWS Cockpit'!I44","v":0},{"$f":"-'RWS Cockpit'!J44","v":0},{"$f":"-'RWS Cockpit'!K44","v":0},{"$f":"-'RWS Cockpit'!L44","v":0},{"$f":"-'RWS Cockpit'!M44","v":0},{"$f":"-'RWS Cockpit'!N44","v":0},{"$f":"-'RWS Cockpit'!O44","v":0},{"$f":"-'RWS Cockpit'!P44","v":0},{"$f":"-'RWS Cockpit'!Q44","v":0},{"$f":"-'RWS Cockpit'!R44","v":0},{"$f":"-'RWS Cockpit'!S44","v":0},{"$f":"-'RWS Cockpit'!T44","v":0},{"$f":"-'RWS Cockpit'!U44","v":0},{"$f":"-'RWS Cockpit'!V44","v":0},{"$f":"-'RWS Cockpit'!W44","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D31:D35)","v":0},{"$f":"SUM(E31:E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D36>0,D36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E36>0,E36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F36>0,F36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G36>0,G36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H36>0,H36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I36>0,I36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J36>0,J36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K36>0,K36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L36>0,L36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M36>0,M36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N36>0,N36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O36>0,O36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P36>0,P36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q36>0,Q36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R36>0,R36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S36>0,S36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T36>0,T36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U36>0,U36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V36>0,V36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W36>0,W36*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D36:D37)","v":0},{"$f":"SUM(E36:E37)","v":0},0,0,0,0,0,{"$f":"SUM(K36:K37)","v":0},{"$f":"SUM(L36:L37)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C29","v":0},null,"Investitionen",{"$f":"-C41","v":0},null,null,{"$f":"F41*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C30","v":0},null,"Investitionsnebenkosten",{"$f":"-C42","v":0},null,null,{"$f":"F42*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$31:$W$31))","v":0},null,"Abschreibungen",null,null,{"$f":"-C44","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$32:$W$32))","v":0},null,"Betriebskosten",null,null,{"$f":"-C45","v":0},{"$f":"H44*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D33:$W33))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C46","v":0},{"$f":"H45*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D34:$W34))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C47","v":0},{"$f":"H46*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D35:$W35))","v":0},null,"Steuern",null,null,{"$f":"-C49","v":0},{"$f":"H47*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D36:$W36))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C43","v":0},null,{"$f":"C50*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D37:$W37))","v":0},null,"Σ",{"$f":"SUM(F41:F48)","v":0},{"$f":"SUM(G41:G48)","v":0},{"$f":"SUM(H41:H48)","v":0},{"$f":"SUM(I41:I48)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D38:$W38))","v":0},null,null,null,null,null,{"$f":"I49/'RWS Cockpit'!C42","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ3"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C50*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C50*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B7&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U56*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V56*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$54*('RWS Cockpit'!$C$10)","v":0},{"$f":"D58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V58*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D52","v":0},{"$f":"-'RWS Cockpit'!E52","v":0},{"$f":"-'RWS Cockpit'!F52","v":0},{"$f":"-'RWS Cockpit'!G52","v":0},{"$f":"-'RWS Cockpit'!H52","v":0},{"$f":"-'RWS Cockpit'!I52","v":0},{"$f":"-'RWS Cockpit'!J52","v":0},{"$f":"-'RWS Cockpit'!K52","v":0},{"$f":"-'RWS Cockpit'!L52","v":0},{"$f":"-'RWS Cockpit'!M52","v":0},{"$f":"-'RWS Cockpit'!N52","v":0},{"$f":"-'RWS Cockpit'!O52","v":0},{"$f":"-'RWS Cockpit'!P52","v":0},{"$f":"-'RWS Cockpit'!Q52","v":0},{"$f":"-'RWS Cockpit'!R52","v":0},{"$f":"-'RWS Cockpit'!S52","v":0},{"$f":"-'RWS Cockpit'!T52","v":0},{"$f":"-'RWS Cockpit'!U52","v":0},{"$f":"-'RWS Cockpit'!V52","v":0},{"$f":"-'RWS Cockpit'!W52","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D56:D60)","v":0},{"$f":"SUM(E56:E60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D61>0,D61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E61>0,E61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F61>0,F61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G61>0,G61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H61>0,H61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I61>0,I61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J61>0,J61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K61>0,K61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L61>0,L61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M61>0,M61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N61>0,N61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O61>0,O61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P61>0,P61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q61>0,Q61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R61>0,R61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S61>0,S61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T61>0,T61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U61>0,U61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V61>0,V61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W61>0,W61*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D61:D62)","v":0},{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,{"$f":"SUM(K61:K62)","v":0},{"$f":"SUM(L61:L62)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C54","v":0},null,"Investitionen",{"$f":"-C66","v":0},null,null,{"$f":"F66*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C55","v":0},null,"Investitionsnebenkosten",{"$f":"-C67","v":0},null,null,{"$f":"F67*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$56:$W$56))","v":0},null,"Abschreibungen",null,null,{"$f":"-C69","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$57:$W$57))","v":0},null,"Betriebskosten",null,null,{"$f":"-C70","v":0},{"$f":"H69*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D58:$W58))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C71","v":0},{"$f":"H70*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D59:$W59))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C72","v":0},{"$f":"H71*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D60:$W60))","v":0},null,"Steuern",null,null,{"$f":"-C74","v":0},{"$f":"H72*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D61:$W61))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C68","v":0},null,{"$f":"C75*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D62:$W62))","v":0},null,"Σ",{"$f":"SUM(F66:F73)","v":0},{"$f":"SUM(G66:G73)","v":0},{"$f":"SUM(H66:H73)","v":0},{"$f":"SUM(I66:I73)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D63:$W63))","v":0},null,null,null,null,null,{"$f":"I74/'RWS Cockpit'!C50","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ4"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C58*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C58*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B8&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U81*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V81*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$79*('RWS Cockpit'!$C$10)","v":0},{"$f":"D83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V83*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D60","v":0},{"$f":"-'RWS Cockpit'!E60","v":0},{"$f":"-'RWS Cockpit'!F60","v":0},{"$f":"-'RWS Cockpit'!G60","v":0},{"$f":"-'RWS Cockpit'!H60","v":0},{"$f":"-'RWS Cockpit'!I60","v":0},{"$f":"-'RWS Cockpit'!J60","v":0},{"$f":"-'RWS Cockpit'!K60","v":0},{"$f":"-'RWS Cockpit'!L60","v":0},{"$f":"-'RWS Cockpit'!M60","v":0},{"$f":"-'RWS Cockpit'!N60","v":0},{"$f":"-'RWS Cockpit'!O60","v":0},{"$f":"-'RWS Cockpit'!P60","v":0},{"$f":"-'RWS Cockpit'!Q60","v":0},{"$f":"-'RWS Cockpit'!R60","v":0},{"$f":"-'RWS Cockpit'!S60","v":0},{"$f":"-'RWS Cockpit'!T60","v":0},{"$f":"-'RWS Cockpit'!U60","v":0},{"$f":"-'RWS Cockpit'!V60","v":0},{"$f":"-'RWS Cockpit'!W60","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D81:D85)","v":0},{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D86>0,D86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E86>0,E86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F86>0,F86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G86>0,G86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H86>0,H86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I86>0,I86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J86>0,J86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K86>0,K86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L86>0,L86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M86>0,M86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N86>0,N86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O86>0,O86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P86>0,P86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q86>0,Q86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R86>0,R86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S86>0,S86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T86>0,T86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U86>0,U86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V86>0,V86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W86>0,W86*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D86:D87)","v":0},{"$f":"SUM(E86:E87)","v":0},0,0,0,0,0,{"$f":"SUM(K86:K87)","v":0},{"$f":"SUM(L86:L87)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C79","v":0},null,"Investitionen",{"$f":"-C91","v":0},null,null,{"$f":"F91*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C80","v":0},null,"Investitionsnebenkosten",{"$f":"-C92","v":0},null,null,{"$f":"F92*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D81:$W81))","v":0},null,"Abschreibungen",null,null,{"$f":"-C94","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D82:$W82))","v":0},null,"Betriebskosten",null,null,{"$f":"-C95","v":0},{"$f":"H94*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D83:$W83))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C96","v":0},{"$f":"H95*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D84:$W84))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C97","v":0},{"$f":"H96*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D85:$W85))","v":0},null,"Steuern",null,null,{"$f":"-C99","v":0},{"$f":"H97*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D86:$W86))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C93","v":0},null,{"$f":"C100*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D87:$W87))","v":0},null,"Σ",{"$f":"SUM(F91:F98)","v":0},{"$f":"SUM(G91:G98)","v":0},{"$f":"SUM(H91:H98)","v":0},{"$f":"SUM(I91:I98)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D88:$W88))","v":0},null,null,null,null,null,{"$f":"I99/'RWS Cockpit'!C58","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ5"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C66*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C66*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B9&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U106*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V106*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$104*('RWS Cockpit'!$C$10)","v":0},{"$f":"D108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V108*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D68","v":0},{"$f":"-'RWS Cockpit'!E68","v":0},{"$f":"-'RWS Cockpit'!F68","v":0},{"$f":"-'RWS Cockpit'!G68","v":0},{"$f":"-'RWS Cockpit'!H68","v":0},{"$f":"-'RWS Cockpit'!I68","v":0},{"$f":"-'RWS Cockpit'!J68","v":0},{"$f":"-'RWS Cockpit'!K68","v":0},{"$f":"-'RWS Cockpit'!L68","v":0},{"$f":"-'RWS Cockpit'!M68","v":0},{"$f":"-'RWS Cockpit'!N68","v":0},{"$f":"-'RWS Cockpit'!O68","v":0},{"$f":"-'RWS Cockpit'!P68","v":0},{"$f":"-'RWS Cockpit'!Q68","v":0},{"$f":"-'RWS Cockpit'!R68","v":0},{"$f":"-'RWS Cockpit'!S68","v":0},{"$f":"-'RWS Cockpit'!T68","v":0},{"$f":"-'RWS Cockpit'!U68","v":0},{"$f":"-'RWS Cockpit'!V68","v":0},{"$f":"-'RWS Cockpit'!W68","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D106:D110)","v":0},{"$f":"SUM(E106:E110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D111>0,D111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E111>0,E111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F111>0,F111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G111>0,G111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H111>0,H111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I111>0,I111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J111>0,J111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K111>0,K111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L111>0,L111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M111>0,M111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N111>0,N111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O111>0,O111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P111>0,P111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q111>0,Q111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R111>0,R111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S111>0,S111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T111>0,T111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U111>0,U111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V111>0,V111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W111>0,W111*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D111:D112)","v":0},{"$f":"SUM(E111:E112)","v":0},0,0,0,0,0,{"$f":"SUM(K111:K112)","v":0},{"$f":"SUM(L111:L112)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C104","v":0},null,"Investitionen",{"$f":"-C116","v":0},null,null,{"$f":"F116*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C105","v":0},null,"Investitionsnebenkosten",{"$f":"-C117","v":0},null,null,{"$f":"F117*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D106:$W106))","v":0},null,"Abschreibungen",null,null,{"$f":"-C119","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D107:$W107))","v":0},null,"Betriebskosten",null,null,{"$f":"-C120","v":0},{"$f":"H119*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D108:$W108))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C121","v":0},{"$f":"H120*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D109:$W109))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C122","v":0},{"$f":"H121*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D110:$W110))","v":0},null,"Steuern",null,null,{"$f":"-C124","v":0},{"$f":"H122*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D111:$W111))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C118","v":0},null,{"$f":"C125*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D112:$W112))","v":0},null,"Σ",{"$f":"SUM(F116:F123)","v":0},{"$f":"SUM(G116:G123)","v":0},{"$f":"SUM(H116:H123)","v":0},{"$f":"SUM(I116:I123)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D113:$W113))","v":0},null,null,null,null,null,{"$f":"I124/'RWS Cockpit'!C66","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ6"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C74*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C74*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B10&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U131*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V131*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$129*('RWS Cockpit'!$C$10)","v":0},{"$f":"D133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V133*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D76","v":0},{"$f":"-'RWS Cockpit'!E76","v":0},{"$f":"-'RWS Cockpit'!F76","v":0},{"$f":"-'RWS Cockpit'!G76","v":0},{"$f":"-'RWS Cockpit'!H76","v":0},{"$f":"-'RWS Cockpit'!I76","v":0},{"$f":"-'RWS Cockpit'!J76","v":0},{"$f":"-'RWS Cockpit'!K76","v":0},{"$f":"-'RWS Cockpit'!L76","v":0},{"$f":"-'RWS Cockpit'!M76","v":0},{"$f":"-'RWS Cockpit'!N76","v":0},{"$f":"-'RWS Cockpit'!O76","v":0},{"$f":"-'RWS Cockpit'!P76","v":0},{"$f":"-'RWS Cockpit'!Q76","v":0},{"$f":"-'RWS Cockpit'!R76","v":0},{"$f":"-'RWS Cockpit'!S76","v":0},{"$f":"-'RWS Cockpit'!T76","v":0},{"$f":"-'RWS Cockpit'!U76","v":0},{"$f":"-'RWS Cockpit'!V76","v":0},{"$f":"-'RWS Cockpit'!W76","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D131:D135)","v":0},{"$f":"SUM(E131:E135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D136>0,D136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E136>0,E136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F136>0,F136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G136>0,G136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H136>0,H136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I136>0,I136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J136>0,J136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K136>0,K136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L136>0,L136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M136>0,M136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N136>0,N136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O136>0,O136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P136>0,P136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q136>0,Q136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R136>0,R136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S136>0,S136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T136>0,T136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U136>0,U136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V136>0,V136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W136>0,W136*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D136:D137)","v":0},{"$f":"SUM(E136:E137)","v":0},0,0,0,0,0,{"$f":"SUM(K136:K137)","v":0},{"$f":"SUM(L136:L137)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C129","v":0},null,"Investitionen",{"$f":"-C141","v":0},null,null,{"$f":"F141*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C130","v":0},null,"Investitionsnebenkosten",{"$f":"-C142","v":0},null,null,{"$f":"F142*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D131:$W131))","v":0},null,"Abschreibungen",null,null,{"$f":"-C144","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D132:$W132))","v":0},null,"Betriebskosten",null,null,{"$f":"-C145","v":0},{"$f":"H144*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D133:$W133))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C146","v":0},{"$f":"H145*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D134:$W134))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C147","v":0},{"$f":"H146*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D135:$W135))","v":0},null,"Steuern",null,null,{"$f":"-C149","v":0},{"$f":"H147*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D136:$W136))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C143","v":0},null,{"$f":"C150*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D137:$W137))","v":0},null,"Σ",{"$f":"SUM(F141:F148)","v":0},{"$f":"SUM(G141:G148)","v":0},{"$f":"SUM(H141:H148)","v":0},{"$f":"SUM(I141:I148)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D138:$W138))","v":0},null,null,null,null,null,{"$f":"I149/'RWS Cockpit'!C74","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ7"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C82*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C82*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B11&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U156*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V156*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$154*('RWS Cockpit'!$C$10)","v":0},{"$f":"D158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V158*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D84","v":0},{"$f":"-'RWS Cockpit'!E84","v":0},{"$f":"-'RWS Cockpit'!F84","v":0},{"$f":"-'RWS Cockpit'!G84","v":0},{"$f":"-'RWS Cockpit'!H84","v":0},{"$f":"-'RWS Cockpit'!I84","v":0},{"$f":"-'RWS Cockpit'!J84","v":0},{"$f":"-'RWS Cockpit'!K84","v":0},{"$f":"-'RWS Cockpit'!L84","v":0},{"$f":"-'RWS Cockpit'!M84","v":0},{"$f":"-'RWS Cockpit'!N84","v":0},{"$f":"-'RWS Cockpit'!O84","v":0},{"$f":"-'RWS Cockpit'!P84","v":0},{"$f":"-'RWS Cockpit'!Q84","v":0},{"$f":"-'RWS Cockpit'!R84","v":0},{"$f":"-'RWS Cockpit'!S84","v":0},{"$f":"-'RWS Cockpit'!T84","v":0},{"$f":"-'RWS Cockpit'!U84","v":0},{"$f":"-'RWS Cockpit'!V84","v":0},{"$f":"-'RWS Cockpit'!W84","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D156:D160)","v":0},{"$f":"SUM(E156:E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D161>0,D161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E161>0,E161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F161>0,F161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G161>0,G161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H161>0,H161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I161>0,I161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J161>0,J161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K161>0,K161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L161>0,L161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M161>0,M161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N161>0,N161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O161>0,O161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P161>0,P161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q161>0,Q161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R161>0,R161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S161>0,S161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T161>0,T161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U161>0,U161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V161>0,V161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W161>0,W161*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D161:D162)","v":0},{"$f":"SUM(E161:E162)","v":0},0,0,0,0,0,{"$f":"SUM(K161:K162)","v":0},{"$f":"SUM(L161:L162)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C154","v":0},null,"Investitionen",{"$f":"-C166","v":0},null,null,{"$f":"F166*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C155","v":0},null,"Investitionsnebenkosten",{"$f":"-C167","v":0},null,null,{"$f":"F167*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D156:$W156))","v":0},null,"Abschreibungen",null,null,{"$f":"-C169","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D157:$W157))","v":0},null,"Betriebskosten",null,null,{"$f":"-C170","v":0},{"$f":"H169*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D158:$W158))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C171","v":0},{"$f":"H170*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D159:$W159))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C172","v":0},{"$f":"H171*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D160:$W160))","v":0},null,"Steuern",null,null,{"$f":"-C174","v":0},{"$f":"H172*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D161:$W161))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C168","v":0},null,{"$f":"C175*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D162:$W162))","v":0},null,"Σ",{"$f":"SUM(F166:F173)","v":0},{"$f":"SUM(G166:G173)","v":0},{"$f":"SUM(H166:H173)","v":0},{"$f":"SUM(I166:I173)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D163:$W163))","v":0},null,null,null,null,null,{"$f":"I174/'RWS Cockpit'!C82","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ8"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C90*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C90*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B12&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U181*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V181*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$179*('RWS Cockpit'!$C$10)","v":0},{"$f":"D183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V183*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D92","v":0},{"$f":"-'RWS Cockpit'!E92","v":0},{"$f":"-'RWS Cockpit'!F92","v":0},{"$f":"-'RWS Cockpit'!G92","v":0},{"$f":"-'RWS Cockpit'!H92","v":0},{"$f":"-'RWS Cockpit'!I92","v":0},{"$f":"-'RWS Cockpit'!J92","v":0},{"$f":"-'RWS Cockpit'!K92","v":0},{"$f":"-'RWS Cockpit'!L92","v":0},{"$f":"-'RWS Cockpit'!M92","v":0},{"$f":"-'RWS Cockpit'!N92","v":0},{"$f":"-'RWS Cockpit'!O92","v":0},{"$f":"-'RWS Cockpit'!P92","v":0},{"$f":"-'RWS Cockpit'!Q92","v":0},{"$f":"-'RWS Cockpit'!R92","v":0},{"$f":"-'RWS Cockpit'!S92","v":0},{"$f":"-'RWS Cockpit'!T92","v":0},{"$f":"-'RWS Cockpit'!U92","v":0},{"$f":"-'RWS Cockpit'!V92","v":0},{"$f":"-'RWS Cockpit'!W92","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D181:D185)","v":0},{"$f":"SUM(E181:E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D186>0,D186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E186>0,E186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F186>0,F186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G186>0,G186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H186>0,H186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I186>0,I186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J186>0,J186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K186>0,K186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L186>0,L186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M186>0,M186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N186>0,N186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O186>0,O186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P186>0,P186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q186>0,Q186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R186>0,R186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S186>0,S186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T186>0,T186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U186>0,U186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V186>0,V186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W186>0,W186*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D186:D187)","v":0},{"$f":"SUM(E186:E187)","v":0},0,0,0,0,0,{"$f":"SUM(K186:K187)","v":0},{"$f":"SUM(L186:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C179","v":0},null,"Investitionen",{"$f":"-C191","v":0},null,null,{"$f":"F191*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C180","v":0},null,"Investitionsnebenkosten",{"$f":"-C192","v":0},null,null,{"$f":"F192*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D181:$W181))","v":0},null,"Abschreibungen",null,null,{"$f":"-C194","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D182:$W182))","v":0},null,"Betriebskosten",null,null,{"$f":"-C195","v":0},{"$f":"H194*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D183:$W183))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C196","v":0},{"$f":"H195*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D184:$W184))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C197","v":0},{"$f":"H196*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D185:$W185))","v":0},null,"Steuern",null,null,{"$f":"-C199","v":0},{"$f":"H197*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D186:$W186))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C193","v":0},null,{"$f":"C200*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D187:$W187))","v":0},null,"Σ",{"$f":"SUM(F191:F198)","v":0},{"$f":"SUM(G191:G198)","v":0},{"$f":"SUM(H191:H198)","v":0},{"$f":"SUM(I191:I198)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D188:$W188))","v":0},null,null,null,null,null,{"$f":"I199/'RWS Cockpit'!C90","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ9"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C98*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C98*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B13&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U206*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V206*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$204*('RWS Cockpit'!$C$10)","v":0},{"$f":"D208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V208*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D100","v":0},{"$f":"-'RWS Cockpit'!E100","v":0},{"$f":"-'RWS Cockpit'!F100","v":0},{"$f":"-'RWS Cockpit'!G100","v":0},{"$f":"-'RWS Cockpit'!H100","v":0},{"$f":"-'RWS Cockpit'!I100","v":0},{"$f":"-'RWS Cockpit'!J100","v":0},{"$f":"-'RWS Cockpit'!K100","v":0},{"$f":"-'RWS Cockpit'!L100","v":0},{"$f":"-'RWS Cockpit'!M100","v":0},{"$f":"-'RWS Cockpit'!N100","v":0},{"$f":"-'RWS Cockpit'!O100","v":0},{"$f":"-'RWS Cockpit'!P100","v":0},{"$f":"-'RWS Cockpit'!Q100","v":0},{"$f":"-'RWS Cockpit'!R100","v":0},{"$f":"-'RWS Cockpit'!S100","v":0},{"$f":"-'RWS Cockpit'!T100","v":0},{"$f":"-'RWS Cockpit'!U100","v":0},{"$f":"-'RWS Cockpit'!V100","v":0},{"$f":"-'RWS Cockpit'!W100","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D206:D210)","v":0},{"$f":"SUM(E206:E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D211>0,D211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E211>0,E211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F211>0,F211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G211>0,G211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H211>0,H211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I211>0,I211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J211>0,J211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K211>0,K211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L211>0,L211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M211>0,M211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N211>0,N211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O211>0,O211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P211>0,P211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q211>0,Q211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R211>0,R211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S211>0,S211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T211>0,T211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U211>0,U211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V211>0,V211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W211>0,W211*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D211:D212)","v":0},{"$f":"SUM(E211:E212)","v":0},0,0,0,0,0,{"$f":"SUM(K211:K212)","v":0},{"$f":"SUM(L211:L212)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C204","v":0},null,"Investitionen",{"$f":"-C216","v":0},null,null,{"$f":"F216*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C205","v":0},null,"Investitionsnebenkosten",{"$f":"-C217","v":0},null,null,{"$f":"F217*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D206:$W206))","v":0},null,"Abschreibungen",null,null,{"$f":"-C219","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D207:$W207))","v":0},null,"Betriebskosten",null,null,{"$f":"-C220","v":0},{"$f":"H219*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D208:$W208))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C221","v":0},{"$f":"H220*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D209:$W209))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C222","v":0},{"$f":"H221*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D210:$W210))","v":0},null,"Steuern",null,null,{"$f":"-C224","v":0},{"$f":"H222*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D211:$W211))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C218","v":0},null,{"$f":"C225*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D212:$W212))","v":0},null,"Σ",{"$f":"SUM(F216:F223)","v":0},{"$f":"SUM(G216:G223)","v":0},{"$f":"SUM(H216:H223)","v":0},{"$f":"SUM(I216:I223)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D213:$W213))","v":0},null,null,null,null,null,{"$f":"I224/'RWS Cockpit'!C98","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ10"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C106*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C106*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Stromeinsparung\")),0,INDIRECT(Berechnungen_2!$B14&\"!Stromeinsparung\"))*'RWS Cockpit'!$C$18","v":0},{"$f":"D231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"E231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"F231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"G231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"H231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"I231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"J231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"K231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"L231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"M231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"N231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"O231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"P231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"Q231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"R231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"S231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"T231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"U231*(1+'RWS Cockpit'!$C$19)","v":0},{"$f":"V231*(1+'RWS Cockpit'!$C$19)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$229*('RWS Cockpit'!$C$10)","v":0},{"$f":"D233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V233*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D108","v":0},{"$f":"-'RWS Cockpit'!E108","v":0},{"$f":"-'RWS Cockpit'!F108","v":0},{"$f":"-'RWS Cockpit'!G108","v":0},{"$f":"-'RWS Cockpit'!H108","v":0},{"$f":"-'RWS Cockpit'!I108","v":0},{"$f":"-'RWS Cockpit'!J108","v":0},{"$f":"-'RWS Cockpit'!K108","v":0},{"$f":"-'RWS Cockpit'!L108","v":0},{"$f":"-'RWS Cockpit'!M108","v":0},{"$f":"-'RWS Cockpit'!N108","v":0},{"$f":"-'RWS Cockpit'!O108","v":0},{"$f":"-'RWS Cockpit'!P108","v":0},{"$f":"-'RWS Cockpit'!Q108","v":0},{"$f":"-'RWS Cockpit'!R108","v":0},{"$f":"-'RWS Cockpit'!S108","v":0},{"$f":"-'RWS Cockpit'!T108","v":0},{"$f":"-'RWS Cockpit'!U108","v":0},{"$f":"-'RWS Cockpit'!V108","v":0},{"$f":"-'RWS Cockpit'!W108","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D231:D235)","v":0},{"$f":"SUM(E231:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D236>0,D236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E236>0,E236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F236>0,F236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G236>0,G236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H236>0,H236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I236>0,I236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J236>0,J236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K236>0,K236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L236>0,L236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M236>0,M236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N236>0,N236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O236>0,O236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P236>0,P236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q236>0,Q236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R236>0,R236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S236>0,S236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T236>0,T236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U236>0,U236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V236>0,V236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W236>0,W236*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D236:D237)","v":0},{"$f":"SUM(E236:E237)","v":0},0,0,0,0,0,{"$f":"SUM(K236:K237)","v":0},{"$f":"SUM(L236:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C229","v":0},null,"Investitionen",{"$f":"-C241","v":0},null,null,{"$f":"F241*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C230","v":0},null,"Investitionsnebenkosten",{"$f":"-C242","v":0},null,null,{"$f":"F242*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D231:$W231))","v":0},null,"Abschreibungen",null,null,{"$f":"-C244","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D232:$W232))","v":0},null,"Betriebskosten",null,null,{"$f":"-C245","v":0},{"$f":"H244*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D233:$W233))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C246","v":0},{"$f":"H245*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D234:$W234))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C247","v":0},{"$f":"H246*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D235:$W235))","v":0},null,"Steuern",null,null,{"$f":"-C249","v":0},{"$f":"H247*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D236:$W236))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C243","v":0},null,{"$f":"C250*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D237:$W237))","v":0},null,"Σ",{"$f":"SUM(F241:F248)","v":0},{"$f":"SUM(G241:G248)","v":0},{"$f":"SUM(H241:H248)","v":0},{"$f":"SUM(I241:I248)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D238:$W238))","v":0},null,null,null,null,null,{"$f":"I249/'RWS Cockpit'!C106","v":{"$error":"#DIV/0!"}}]

{"sheet":"RWS Wärme","index":25,"n_rows":250,"n_cols":23,"rows_kept":250,"cut":false,"hidden":true,"merged":[[151,1,151,22],[176,1,176,22],[201,1,201,22],[226,1,226,22],[1,1,1,22],[26,1,26,22],[51,1,51,22],[76,1,76,22],[101,1,101,22],[126,1,126,22]]}
[]
[null,"PJ1"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C34*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C34*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B5&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B5&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V6*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V8*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D36","v":0},{"$f":"-'RWS Cockpit'!E36","v":0},{"$f":"-'RWS Cockpit'!F36","v":0},{"$f":"-'RWS Cockpit'!G36","v":0},{"$f":"-'RWS Cockpit'!H36","v":0},{"$f":"-'RWS Cockpit'!I36","v":0},{"$f":"-'RWS Cockpit'!J36","v":0},{"$f":"-'RWS Cockpit'!K36","v":0},{"$f":"-'RWS Cockpit'!L36","v":0},{"$f":"-'RWS Cockpit'!M36","v":0},{"$f":"-'RWS Cockpit'!N36","v":0},{"$f":"-'RWS Cockpit'!O36","v":0},{"$f":"-'RWS Cockpit'!P36","v":0},{"$f":"-'RWS Cockpit'!Q36","v":0},{"$f":"-'RWS Cockpit'!R36","v":0},{"$f":"-'RWS Cockpit'!S36","v":0},{"$f":"-'RWS Cockpit'!T36","v":0},{"$f":"-'RWS Cockpit'!U36","v":0},{"$f":"-'RWS Cockpit'!V36","v":0},{"$f":"-'RWS Cockpit'!W36","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D6:D10)","v":0},{"$f":"SUM(E6:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D11>0,D11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E11>0,E11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F11>0,F11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G11>0,G11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H11>0,H11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I11>0,I11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J11>0,J11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K11>0,K11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L11>0,L11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M11>0,M11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N11>0,N11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O11>0,O11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P11>0,P11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q11>0,Q11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R11>0,R11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S11>0,S11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T11>0,T11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U11>0,U11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V11>0,V11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W11>0,W11*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},0,0,0,0,0,{"$f":"SUM(K11:K12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C4","v":0},null,"Investitionen",{"$f":"-C16","v":0},null,null,{"$f":"F16*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C5","v":0},null,"Investitionsnebenkosten",{"$f":"-C17","v":0},null,null,{"$f":"F17*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$6:$W$6))","v":0},null,"Abschreibungen",null,null,{"$f":"-C19","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$7:$W$7))","v":0},null,"Betriebskosten",null,null,{"$f":"-C20","v":0},{"$f":"H19*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D8:$W8))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C21","v":0},{"$f":"H20*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D9:$W9))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C22","v":0},{"$f":"H21*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D10:$W10))","v":0},null,"Steuern",null,null,{"$f":"-C24","v":0},{"$f":"H22*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D11:$W11))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C18","v":0},null,{"$f":"C25*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D12:$W12))","v":0},null,"Σ",{"$f":"SUM(F16:F23)","v":0},{"$f":"SUM(G16:G23)","v":0},{"$f":"SUM(H16:H23)","v":0},{"$f":"SUM(I16:I23)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D13:$W13))","v":0},null,null,null,null,null,{"$f":"I24/'RWS Cockpit'!C34","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ2"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C42*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C42*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B6&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B6&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V31*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V33*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D44","v":0},{"$f":"-'RWS Cockpit'!E44","v":0},{"$f":"-'RWS Cockpit'!F44","v":0},{"$f":"-'RWS Cockpit'!G44","v":0},{"$f":"-'RWS Cockpit'!H44","v":0},{"$f":"-'RWS Cockpit'!I44","v":0},{"$f":"-'RWS Cockpit'!J44","v":0},{"$f":"-'RWS Cockpit'!K44","v":0},{"$f":"-'RWS Cockpit'!L44","v":0},{"$f":"-'RWS Cockpit'!M44","v":0},{"$f":"-'RWS Cockpit'!N44","v":0},{"$f":"-'RWS Cockpit'!O44","v":0},{"$f":"-'RWS Cockpit'!P44","v":0},{"$f":"-'RWS Cockpit'!Q44","v":0},{"$f":"-'RWS Cockpit'!R44","v":0},{"$f":"-'RWS Cockpit'!S44","v":0},{"$f":"-'RWS Cockpit'!T44","v":0},{"$f":"-'RWS Cockpit'!U44","v":0},{"$f":"-'RWS Cockpit'!V44","v":0},{"$f":"-'RWS Cockpit'!W44","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D31:D35)","v":0},{"$f":"SUM(E31:E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D36>0,D36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E36>0,E36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F36>0,F36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G36>0,G36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H36>0,H36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I36>0,I36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J36>0,J36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K36>0,K36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L36>0,L36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M36>0,M36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N36>0,N36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O36>0,O36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P36>0,P36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q36>0,Q36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R36>0,R36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S36>0,S36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T36>0,T36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U36>0,U36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V36>0,V36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W36>0,W36*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D36:D37)","v":0},{"$f":"SUM(E36:E37)","v":0},0,0,0,0,0,{"$f":"SUM(K36:K37)","v":0},{"$f":"SUM(L36:L37)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C29","v":0},null,"Investitionen",{"$f":"-C41","v":0},null,null,{"$f":"F41*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C30","v":0},null,"Investitionsnebenkosten",{"$f":"-C42","v":0},null,null,{"$f":"F42*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$31:$W$31))","v":0},null,"Abschreibungen",null,null,{"$f":"-C44","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$32:$W$32))","v":0},null,"Betriebskosten",null,null,{"$f":"-C45","v":0},{"$f":"H44*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D33:$W33))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C46","v":0},{"$f":"H45*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D34:$W34))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C47","v":0},{"$f":"H46*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D35:$W35))","v":0},null,"Steuern",null,null,{"$f":"-C49","v":0},{"$f":"H47*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D36:$W36))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C43","v":0},null,{"$f":"C50*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D37:$W37))","v":0},null,"Σ",{"$f":"SUM(F41:F48)","v":0},{"$f":"SUM(G41:G48)","v":0},{"$f":"SUM(H41:H48)","v":0},{"$f":"SUM(I41:I48)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D38:$W38))","v":0},null,null,null,null,null,{"$f":"I49/'RWS Cockpit'!C42","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ3"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C50*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C50*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B7&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B7&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V56*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V58*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D52","v":0},{"$f":"-'RWS Cockpit'!E52","v":0},{"$f":"-'RWS Cockpit'!F52","v":0},{"$f":"-'RWS Cockpit'!G52","v":0},{"$f":"-'RWS Cockpit'!H52","v":0},{"$f":"-'RWS Cockpit'!I52","v":0},{"$f":"-'RWS Cockpit'!J52","v":0},{"$f":"-'RWS Cockpit'!K52","v":0},{"$f":"-'RWS Cockpit'!L52","v":0},{"$f":"-'RWS Cockpit'!M52","v":0},{"$f":"-'RWS Cockpit'!N52","v":0},{"$f":"-'RWS Cockpit'!O52","v":0},{"$f":"-'RWS Cockpit'!P52","v":0},{"$f":"-'RWS Cockpit'!Q52","v":0},{"$f":"-'RWS Cockpit'!R52","v":0},{"$f":"-'RWS Cockpit'!S52","v":0},{"$f":"-'RWS Cockpit'!T52","v":0},{"$f":"-'RWS Cockpit'!U52","v":0},{"$f":"-'RWS Cockpit'!V52","v":0},{"$f":"-'RWS Cockpit'!W52","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D56:D60)","v":0},{"$f":"SUM(E56:E60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D61>0,D61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E61>0,E61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F61>0,F61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G61>0,G61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H61>0,H61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I61>0,I61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J61>0,J61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K61>0,K61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L61>0,L61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M61>0,M61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N61>0,N61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O61>0,O61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P61>0,P61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q61>0,Q61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R61>0,R61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S61>0,S61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T61>0,T61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U61>0,U61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V61>0,V61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W61>0,W61*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D61:D62)","v":0},{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,{"$f":"SUM(K61:K62)","v":0},{"$f":"SUM(L61:L62)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C54","v":0},null,"Investitionen",{"$f":"-C66","v":0},null,null,{"$f":"F66*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C55","v":0},null,"Investitionsnebenkosten",{"$f":"-C67","v":0},null,null,{"$f":"F67*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$56:$W$56))","v":0},null,"Abschreibungen",null,null,{"$f":"-C69","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$57:$W$57))","v":0},null,"Betriebskosten",null,null,{"$f":"-C70","v":0},{"$f":"H69*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D58:$W58))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C71","v":0},{"$f":"H70*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D59:$W59))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C72","v":0},{"$f":"H71*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D60:$W60))","v":0},null,"Steuern",null,null,{"$f":"-C74","v":0},{"$f":"H72*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D61:$W61))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C68","v":0},null,{"$f":"C75*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D62:$W62))","v":0},null,"Σ",{"$f":"SUM(F66:F73)","v":0},{"$f":"SUM(G66:G73)","v":0},{"$f":"SUM(H66:H73)","v":0},{"$f":"SUM(I66:I73)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D63:$W63))","v":0},null,null,null,null,null,{"$f":"I74/'RWS Cockpit'!C50","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ4"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C58*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C58*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B8&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B8&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V81*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V83*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D60","v":0},{"$f":"-'RWS Cockpit'!E60","v":0},{"$f":"-'RWS Cockpit'!F60","v":0},{"$f":"-'RWS Cockpit'!G60","v":0},{"$f":"-'RWS Cockpit'!H60","v":0},{"$f":"-'RWS Cockpit'!I60","v":0},{"$f":"-'RWS Cockpit'!J60","v":0},{"$f":"-'RWS Cockpit'!K60","v":0},{"$f":"-'RWS Cockpit'!L60","v":0},{"$f":"-'RWS Cockpit'!M60","v":0},{"$f":"-'RWS Cockpit'!N60","v":0},{"$f":"-'RWS Cockpit'!O60","v":0},{"$f":"-'RWS Cockpit'!P60","v":0},{"$f":"-'RWS Cockpit'!Q60","v":0},{"$f":"-'RWS Cockpit'!R60","v":0},{"$f":"-'RWS Cockpit'!S60","v":0},{"$f":"-'RWS Cockpit'!T60","v":0},{"$f":"-'RWS Cockpit'!U60","v":0},{"$f":"-'RWS Cockpit'!V60","v":0},{"$f":"-'RWS Cockpit'!W60","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D81:D85)","v":0},{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D86>0,D86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E86>0,E86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F86>0,F86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G86>0,G86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H86>0,H86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I86>0,I86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J86>0,J86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K86>0,K86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L86>0,L86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M86>0,M86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N86>0,N86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O86>0,O86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P86>0,P86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q86>0,Q86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R86>0,R86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S86>0,S86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T86>0,T86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U86>0,U86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V86>0,V86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W86>0,W86*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D86:D87)","v":0},{"$f":"SUM(E86:E87)","v":0},0,0,0,0,0,{"$f":"SUM(K86:K87)","v":0},{"$f":"SUM(L86:L87)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C79","v":0},null,"Investitionen",{"$f":"-C91","v":0},null,null,{"$f":"F91*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C80","v":0},null,"Investitionsnebenkosten",{"$f":"-C92","v":0},null,null,{"$f":"F92*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D81:$W81))","v":0},null,"Abschreibungen",null,null,{"$f":"-C94","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D82:$W82))","v":0},null,"Betriebskosten",null,null,{"$f":"-C95","v":0},{"$f":"H94*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D83:$W83))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C96","v":0},{"$f":"H95*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D84:$W84))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C97","v":0},{"$f":"H96*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D85:$W85))","v":0},null,"Steuern",null,null,{"$f":"-C99","v":0},{"$f":"H97*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D86:$W86))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C93","v":0},null,{"$f":"C100*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D87:$W87))","v":0},null,"Σ",{"$f":"SUM(F91:F98)","v":0},{"$f":"SUM(G91:G98)","v":0},{"$f":"SUM(H91:H98)","v":0},{"$f":"SUM(I91:I98)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D88:$W88))","v":0},null,null,null,null,null,{"$f":"I99/'RWS Cockpit'!C58","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ5"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C66*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C66*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B9&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B9&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V106*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V108*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D68","v":0},{"$f":"-'RWS Cockpit'!E68","v":0},{"$f":"-'RWS Cockpit'!F68","v":0},{"$f":"-'RWS Cockpit'!G68","v":0},{"$f":"-'RWS Cockpit'!H68","v":0},{"$f":"-'RWS Cockpit'!I68","v":0},{"$f":"-'RWS Cockpit'!J68","v":0},{"$f":"-'RWS Cockpit'!K68","v":0},{"$f":"-'RWS Cockpit'!L68","v":0},{"$f":"-'RWS Cockpit'!M68","v":0},{"$f":"-'RWS Cockpit'!N68","v":0},{"$f":"-'RWS Cockpit'!O68","v":0},{"$f":"-'RWS Cockpit'!P68","v":0},{"$f":"-'RWS Cockpit'!Q68","v":0},{"$f":"-'RWS Cockpit'!R68","v":0},{"$f":"-'RWS Cockpit'!S68","v":0},{"$f":"-'RWS Cockpit'!T68","v":0},{"$f":"-'RWS Cockpit'!U68","v":0},{"$f":"-'RWS Cockpit'!V68","v":0},{"$f":"-'RWS Cockpit'!W68","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D106:D110)","v":0},{"$f":"SUM(E106:E110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D111>0,D111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E111>0,E111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F111>0,F111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G111>0,G111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H111>0,H111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I111>0,I111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J111>0,J111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K111>0,K111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L111>0,L111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M111>0,M111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N111>0,N111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O111>0,O111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P111>0,P111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q111>0,Q111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R111>0,R111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S111>0,S111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T111>0,T111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U111>0,U111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V111>0,V111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W111>0,W111*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D111:D112)","v":0},{"$f":"SUM(E111:E112)","v":0},0,0,0,0,0,{"$f":"SUM(K111:K112)","v":0},{"$f":"SUM(L111:L112)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C104","v":0},null,"Investitionen",{"$f":"-C116","v":0},null,null,{"$f":"F116*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C105","v":0},null,"Investitionsnebenkosten",{"$f":"-C117","v":0},null,null,{"$f":"F117*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D106:$W106))","v":0},null,"Abschreibungen",null,null,{"$f":"-C119","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D107:$W107))","v":0},null,"Betriebskosten",null,null,{"$f":"-C120","v":0},{"$f":"H119*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D108:$W108))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C121","v":0},{"$f":"H120*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D109:$W109))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C122","v":0},{"$f":"H121*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D110:$W110))","v":0},null,"Steuern",null,null,{"$f":"-C124","v":0},{"$f":"H122*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D111:$W111))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C118","v":0},null,{"$f":"C125*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D112:$W112))","v":0},null,"Σ",{"$f":"SUM(F116:F123)","v":0},{"$f":"SUM(G116:G123)","v":0},{"$f":"SUM(H116:H123)","v":0},{"$f":"SUM(I116:I123)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D113:$W113))","v":0},null,null,null,null,null,{"$f":"I124/'RWS Cockpit'!C66","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ6"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C74*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C74*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B10&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B10&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V131*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V133*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D76","v":0},{"$f":"-'RWS Cockpit'!E76","v":0},{"$f":"-'RWS Cockpit'!F76","v":0},{"$f":"-'RWS Cockpit'!G76","v":0},{"$f":"-'RWS Cockpit'!H76","v":0},{"$f":"-'RWS Cockpit'!I76","v":0},{"$f":"-'RWS Cockpit'!J76","v":0},{"$f":"-'RWS Cockpit'!K76","v":0},{"$f":"-'RWS Cockpit'!L76","v":0},{"$f":"-'RWS Cockpit'!M76","v":0},{"$f":"-'RWS Cockpit'!N76","v":0},{"$f":"-'RWS Cockpit'!O76","v":0},{"$f":"-'RWS Cockpit'!P76","v":0},{"$f":"-'RWS Cockpit'!Q76","v":0},{"$f":"-'RWS Cockpit'!R76","v":0},{"$f":"-'RWS Cockpit'!S76","v":0},{"$f":"-'RWS Cockpit'!T76","v":0},{"$f":"-'RWS Cockpit'!U76","v":0},{"$f":"-'RWS Cockpit'!V76","v":0},{"$f":"-'RWS Cockpit'!W76","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D131:D135)","v":0},{"$f":"SUM(E131:E135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D136>0,D136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E136>0,E136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F136>0,F136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G136>0,G136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H136>0,H136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I136>0,I136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J136>0,J136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K136>0,K136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L136>0,L136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M136>0,M136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N136>0,N136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O136>0,O136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P136>0,P136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q136>0,Q136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R136>0,R136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S136>0,S136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T136>0,T136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U136>0,U136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V136>0,V136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W136>0,W136*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D136:D137)","v":0},{"$f":"SUM(E136:E137)","v":0},0,0,0,0,0,{"$f":"SUM(K136:K137)","v":0},{"$f":"SUM(L136:L137)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C129","v":0},null,"Investitionen",{"$f":"-C141","v":0},null,null,{"$f":"F141*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C130","v":0},null,"Investitionsnebenkosten",{"$f":"-C142","v":0},null,null,{"$f":"F142*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D131:$W131))","v":0},null,"Abschreibungen",null,null,{"$f":"-C144","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D132:$W132))","v":0},null,"Betriebskosten",null,null,{"$f":"-C145","v":0},{"$f":"H144*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D133:$W133))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C146","v":0},{"$f":"H145*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D134:$W134))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C147","v":0},{"$f":"H146*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D135:$W135))","v":0},null,"Steuern",null,null,{"$f":"-C149","v":0},{"$f":"H147*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D136:$W136))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C143","v":0},null,{"$f":"C150*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D137:$W137))","v":0},null,"Σ",{"$f":"SUM(F141:F148)","v":0},{"$f":"SUM(G141:G148)","v":0},{"$f":"SUM(H141:H148)","v":0},{"$f":"SUM(I141:I148)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D138:$W138))","v":0},null,null,null,null,null,{"$f":"I149/'RWS Cockpit'!C74","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ7"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C82*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C82*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B11&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B11&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V156*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V158*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D84","v":0},{"$f":"-'RWS Cockpit'!E84","v":0},{"$f":"-'RWS Cockpit'!F84","v":0},{"$f":"-'RWS Cockpit'!G84","v":0},{"$f":"-'RWS Cockpit'!H84","v":0},{"$f":"-'RWS Cockpit'!I84","v":0},{"$f":"-'RWS Cockpit'!J84","v":0},{"$f":"-'RWS Cockpit'!K84","v":0},{"$f":"-'RWS Cockpit'!L84","v":0},{"$f":"-'RWS Cockpit'!M84","v":0},{"$f":"-'RWS Cockpit'!N84","v":0},{"$f":"-'RWS Cockpit'!O84","v":0},{"$f":"-'RWS Cockpit'!P84","v":0},{"$f":"-'RWS Cockpit'!Q84","v":0},{"$f":"-'RWS Cockpit'!R84","v":0},{"$f":"-'RWS Cockpit'!S84","v":0},{"$f":"-'RWS Cockpit'!T84","v":0},{"$f":"-'RWS Cockpit'!U84","v":0},{"$f":"-'RWS Cockpit'!V84","v":0},{"$f":"-'RWS Cockpit'!W84","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D156:D160)","v":0},{"$f":"SUM(E156:E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D161>0,D161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E161>0,E161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F161>0,F161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G161>0,G161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H161>0,H161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I161>0,I161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J161>0,J161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K161>0,K161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L161>0,L161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M161>0,M161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N161>0,N161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O161>0,O161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P161>0,P161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q161>0,Q161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R161>0,R161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S161>0,S161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T161>0,T161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U161>0,U161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V161>0,V161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W161>0,W161*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D161:D162)","v":0},{"$f":"SUM(E161:E162)","v":0},0,0,0,0,0,{"$f":"SUM(K161:K162)","v":0},{"$f":"SUM(L161:L162)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C154","v":0},null,"Investitionen",{"$f":"-C166","v":0},null,null,{"$f":"F166*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C155","v":0},null,"Investitionsnebenkosten",{"$f":"-C167","v":0},null,null,{"$f":"F167*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D156:$W156))","v":0},null,"Abschreibungen",null,null,{"$f":"-C169","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D157:$W157))","v":0},null,"Betriebskosten",null,null,{"$f":"-C170","v":0},{"$f":"H169*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D158:$W158))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C171","v":0},{"$f":"H170*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D159:$W159))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C172","v":0},{"$f":"H171*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D160:$W160))","v":0},null,"Steuern",null,null,{"$f":"-C174","v":0},{"$f":"H172*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D161:$W161))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C168","v":0},null,{"$f":"C175*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D162:$W162))","v":0},null,"Σ",{"$f":"SUM(F166:F173)","v":0},{"$f":"SUM(G166:G173)","v":0},{"$f":"SUM(H166:H173)","v":0},{"$f":"SUM(I166:I173)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D163:$W163))","v":0},null,null,null,null,null,{"$f":"I174/'RWS Cockpit'!C82","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ8"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C90*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C90*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B12&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B12&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V181*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V183*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D92","v":0},{"$f":"-'RWS Cockpit'!E92","v":0},{"$f":"-'RWS Cockpit'!F92","v":0},{"$f":"-'RWS Cockpit'!G92","v":0},{"$f":"-'RWS Cockpit'!H92","v":0},{"$f":"-'RWS Cockpit'!I92","v":0},{"$f":"-'RWS Cockpit'!J92","v":0},{"$f":"-'RWS Cockpit'!K92","v":0},{"$f":"-'RWS Cockpit'!L92","v":0},{"$f":"-'RWS Cockpit'!M92","v":0},{"$f":"-'RWS Cockpit'!N92","v":0},{"$f":"-'RWS Cockpit'!O92","v":0},{"$f":"-'RWS Cockpit'!P92","v":0},{"$f":"-'RWS Cockpit'!Q92","v":0},{"$f":"-'RWS Cockpit'!R92","v":0},{"$f":"-'RWS Cockpit'!S92","v":0},{"$f":"-'RWS Cockpit'!T92","v":0},{"$f":"-'RWS Cockpit'!U92","v":0},{"$f":"-'RWS Cockpit'!V92","v":0},{"$f":"-'RWS Cockpit'!W92","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D181:D185)","v":0},{"$f":"SUM(E181:E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D186>0,D186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E186>0,E186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F186>0,F186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G186>0,G186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H186>0,H186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I186>0,I186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J186>0,J186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K186>0,K186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L186>0,L186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M186>0,M186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N186>0,N186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O186>0,O186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P186>0,P186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q186>0,Q186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R186>0,R186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S186>0,S186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T186>0,T186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U186>0,U186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V186>0,V186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W186>0,W186*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D186:D187)","v":0},{"$f":"SUM(E186:E187)","v":0},0,0,0,0,0,{"$f":"SUM(K186:K187)","v":0},{"$f":"SUM(L186:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C179","v":0},null,"Investitionen",{"$f":"-C191","v":0},null,null,{"$f":"F191*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C180","v":0},null,"Investitionsnebenkosten",{"$f":"-C192","v":0},null,null,{"$f":"F192*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D181:$W181))","v":0},null,"Abschreibungen",null,null,{"$f":"-C194","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D182:$W182))","v":0},null,"Betriebskosten",null,null,{"$f":"-C195","v":0},{"$f":"H194*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D183:$W183))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C196","v":0},{"$f":"H195*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D184:$W184))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C197","v":0},{"$f":"H196*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D185:$W185))","v":0},null,"Steuern",null,null,{"$f":"-C199","v":0},{"$f":"H197*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D186:$W186))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C193","v":0},null,{"$f":"C200*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D187:$W187))","v":0},null,"Σ",{"$f":"SUM(F191:F198)","v":0},{"$f":"SUM(G191:G198)","v":0},{"$f":"SUM(H191:H198)","v":0},{"$f":"SUM(I191:I198)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D188:$W188))","v":0},null,null,null,null,null,{"$f":"I199/'RWS Cockpit'!C90","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ9"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C98*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C98*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B13&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B13&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V206*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V208*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D100","v":0},{"$f":"-'RWS Cockpit'!E100","v":0},{"$f":"-'RWS Cockpit'!F100","v":0},{"$f":"-'RWS Cockpit'!G100","v":0},{"$f":"-'RWS Cockpit'!H100","v":0},{"$f":"-'RWS Cockpit'!I100","v":0},{"$f":"-'RWS Cockpit'!J100","v":0},{"$f":"-'RWS Cockpit'!K100","v":0},{"$f":"-'RWS Cockpit'!L100","v":0},{"$f":"-'RWS Cockpit'!M100","v":0},{"$f":"-'RWS Cockpit'!N100","v":0},{"$f":"-'RWS Cockpit'!O100","v":0},{"$f":"-'RWS Cockpit'!P100","v":0},{"$f":"-'RWS Cockpit'!Q100","v":0},{"$f":"-'RWS Cockpit'!R100","v":0},{"$f":"-'RWS Cockpit'!S100","v":0},{"$f":"-'RWS Cockpit'!T100","v":0},{"$f":"-'RWS Cockpit'!U100","v":0},{"$f":"-'RWS Cockpit'!V100","v":0},{"$f":"-'RWS Cockpit'!W100","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D206:D210)","v":0},{"$f":"SUM(E206:E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D211>0,D211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E211>0,E211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F211>0,F211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G211>0,G211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H211>0,H211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I211>0,I211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J211>0,J211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K211>0,K211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L211>0,L211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M211>0,M211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N211>0,N211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O211>0,O211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P211>0,P211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q211>0,Q211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R211>0,R211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S211>0,S211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T211>0,T211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U211>0,U211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V211>0,V211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W211>0,W211*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D211:D212)","v":0},{"$f":"SUM(E211:E212)","v":0},0,0,0,0,0,{"$f":"SUM(K211:K212)","v":0},{"$f":"SUM(L211:L212)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C204","v":0},null,"Investitionen",{"$f":"-C216","v":0},null,null,{"$f":"F216*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C205","v":0},null,"Investitionsnebenkosten",{"$f":"-C217","v":0},null,null,{"$f":"F217*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D206:$W206))","v":0},null,"Abschreibungen",null,null,{"$f":"-C219","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D207:$W207))","v":0},null,"Betriebskosten",null,null,{"$f":"-C220","v":0},{"$f":"H219*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D208:$W208))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C221","v":0},{"$f":"H220*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D209:$W209))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C222","v":0},{"$f":"H221*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D210:$W210))","v":0},null,"Steuern",null,null,{"$f":"-C224","v":0},{"$f":"H222*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D211:$W211))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C218","v":0},null,{"$f":"C225*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D212:$W212))","v":0},null,"Σ",{"$f":"SUM(F216:F223)","v":0},{"$f":"SUM(G216:G223)","v":0},{"$f":"SUM(H216:H223)","v":0},{"$f":"SUM(I216:I223)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D213:$W213))","v":0},null,null,null,null,null,{"$f":"I224/'RWS Cockpit'!C98","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ10"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C106*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C106*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"IF(ISERROR(INDIRECT(Berechnungen_2!$B14&\"!Eingrenzung\")),0,INDIRECT(Berechnungen_2!$B14&\"!Eingrenzung\"))*'RWS Cockpit'!$C$20","v":0},{"$f":"D231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V231*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,0,{"$f":"D233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V233*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D108","v":0},{"$f":"-'RWS Cockpit'!E108","v":0},{"$f":"-'RWS Cockpit'!F108","v":0},{"$f":"-'RWS Cockpit'!G108","v":0},{"$f":"-'RWS Cockpit'!H108","v":0},{"$f":"-'RWS Cockpit'!I108","v":0},{"$f":"-'RWS Cockpit'!J108","v":0},{"$f":"-'RWS Cockpit'!K108","v":0},{"$f":"-'RWS Cockpit'!L108","v":0},{"$f":"-'RWS Cockpit'!M108","v":0},{"$f":"-'RWS Cockpit'!N108","v":0},{"$f":"-'RWS Cockpit'!O108","v":0},{"$f":"-'RWS Cockpit'!P108","v":0},{"$f":"-'RWS Cockpit'!Q108","v":0},{"$f":"-'RWS Cockpit'!R108","v":0},{"$f":"-'RWS Cockpit'!S108","v":0},{"$f":"-'RWS Cockpit'!T108","v":0},{"$f":"-'RWS Cockpit'!U108","v":0},{"$f":"-'RWS Cockpit'!V108","v":0},{"$f":"-'RWS Cockpit'!W108","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D231:D235)","v":0},{"$f":"SUM(E231:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D236>0,D236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E236>0,E236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F236>0,F236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G236>0,G236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H236>0,H236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I236>0,I236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J236>0,J236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K236>0,K236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L236>0,L236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M236>0,M236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N236>0,N236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O236>0,O236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P236>0,P236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q236>0,Q236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R236>0,R236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S236>0,S236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T236>0,T236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U236>0,U236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V236>0,V236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W236>0,W236*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D236:D237)","v":0},{"$f":"SUM(E236:E237)","v":0},0,0,0,0,0,{"$f":"SUM(K236:K237)","v":0},{"$f":"SUM(L236:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C229","v":0},null,"Investitionen",{"$f":"-C241","v":0},null,null,{"$f":"F241*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C230","v":0},null,"Investitionsnebenkosten",{"$f":"-C242","v":0},null,null,{"$f":"F242*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D231:$W231))","v":0},null,"Abschreibungen",null,null,{"$f":"-C244","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D232:$W232))","v":0},null,"Betriebskosten",null,null,{"$f":"-C245","v":0},{"$f":"H244*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D233:$W233))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C246","v":0},{"$f":"H245*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D234:$W234))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C247","v":0},{"$f":"H246*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D235:$W235))","v":0},null,"Steuern",null,null,{"$f":"-C249","v":0},{"$f":"H247*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D236:$W236))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C243","v":0},null,{"$f":"C250*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D237:$W237))","v":0},null,"Σ",{"$f":"SUM(F241:F248)","v":0},{"$f":"SUM(G241:G248)","v":0},{"$f":"SUM(H241:H248)","v":0},{"$f":"SUM(I241:I248)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D238:$W238))","v":0},null,null,null,null,null,{"$f":"I249/'RWS Cockpit'!C106","v":{"$error":"#DIV/0!"}}]

{"sheet":"RWS Heizung","index":26,"n_rows":250,"n_cols":23,"rows_kept":250,"cut":false,"hidden":true,"merged":[[151,1,151,22],[176,1,176,22],[201,1,201,22],[226,1,226,22],[1,1,1,22],[26,1,26,22],[51,1,51,22],[76,1,76,22],[101,1,101,22],[126,1,126,22]]}
[]
[null,"PJ1"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C34*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C34*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!D83","v":0},{"$f":"D6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U6*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V6*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$4/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"$C$4*'RWS Cockpit'!$C$10","v":0},{"$f":"D8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U8*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V8*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D36","v":0},{"$f":"-'RWS Cockpit'!E36","v":0},{"$f":"-'RWS Cockpit'!F36","v":0},{"$f":"-'RWS Cockpit'!G36","v":0},{"$f":"-'RWS Cockpit'!H36","v":0},{"$f":"-'RWS Cockpit'!I36","v":0},{"$f":"-'RWS Cockpit'!J36","v":0},{"$f":"-'RWS Cockpit'!K36","v":0},{"$f":"-'RWS Cockpit'!L36","v":0},{"$f":"-'RWS Cockpit'!M36","v":0},{"$f":"-'RWS Cockpit'!N36","v":0},{"$f":"-'RWS Cockpit'!O36","v":0},{"$f":"-'RWS Cockpit'!P36","v":0},{"$f":"-'RWS Cockpit'!Q36","v":0},{"$f":"-'RWS Cockpit'!R36","v":0},{"$f":"-'RWS Cockpit'!S36","v":0},{"$f":"-'RWS Cockpit'!T36","v":0},{"$f":"-'RWS Cockpit'!U36","v":0},{"$f":"-'RWS Cockpit'!V36","v":0},{"$f":"-'RWS Cockpit'!W36","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D6:D10)","v":0},{"$f":"SUM(E6:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D11>0,D11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E11>0,E11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F11>0,F11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G11>0,G11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H11>0,H11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I11>0,I11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J11>0,J11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K11>0,K11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L11>0,L11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M11>0,M11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N11>0,N11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O11>0,O11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P11>0,P11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q11>0,Q11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R11>0,R11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S11>0,S11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T11>0,T11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U11>0,U11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V11>0,V11*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W11>0,W11*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},0,0,0,0,0,{"$f":"SUM(K11:K12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C4","v":0},null,"Investitionen",{"$f":"-C16","v":0},null,null,{"$f":"F16*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C5","v":0},null,"Investitionsnebenkosten",{"$f":"-C17","v":0},null,null,{"$f":"F17*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$6:$W$6))","v":0},null,"Abschreibungen",null,null,{"$f":"-C19","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$7:$W$7))","v":0},null,"Betriebskosten",null,null,{"$f":"-C20","v":0},{"$f":"H19*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D8:$W8))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C21","v":0},{"$f":"H20*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D9:$W9))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C22","v":0},{"$f":"H21*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D10:$W10))","v":0},null,"Steuern",null,null,{"$f":"-C24","v":0},{"$f":"H22*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D11:$W11))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C18","v":0},null,{"$f":"C25*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D12:$W12))","v":0},null,"Σ",{"$f":"SUM(F16:F23)","v":0},{"$f":"SUM(G16:G23)","v":0},{"$f":"SUM(H16:H23)","v":0},{"$f":"SUM(I16:I23)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D13:$W13))","v":0},null,null,null,null,null,{"$f":"I24/'RWS Cockpit'!C34","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ2"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C42*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C42*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!E83","v":0},{"$f":"D31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U31*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V31*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$29/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C29*'RWS Cockpit'!C10","v":0},{"$f":"D33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U33*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V33*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D44","v":0},{"$f":"-'RWS Cockpit'!E44","v":0},{"$f":"-'RWS Cockpit'!F44","v":0},{"$f":"-'RWS Cockpit'!G44","v":0},{"$f":"-'RWS Cockpit'!H44","v":0},{"$f":"-'RWS Cockpit'!I44","v":0},{"$f":"-'RWS Cockpit'!J44","v":0},{"$f":"-'RWS Cockpit'!K44","v":0},{"$f":"-'RWS Cockpit'!L44","v":0},{"$f":"-'RWS Cockpit'!M44","v":0},{"$f":"-'RWS Cockpit'!N44","v":0},{"$f":"-'RWS Cockpit'!O44","v":0},{"$f":"-'RWS Cockpit'!P44","v":0},{"$f":"-'RWS Cockpit'!Q44","v":0},{"$f":"-'RWS Cockpit'!R44","v":0},{"$f":"-'RWS Cockpit'!S44","v":0},{"$f":"-'RWS Cockpit'!T44","v":0},{"$f":"-'RWS Cockpit'!U44","v":0},{"$f":"-'RWS Cockpit'!V44","v":0},{"$f":"-'RWS Cockpit'!W44","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D31:D35)","v":0},{"$f":"SUM(E31:E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D36>0,D36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E36>0,E36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F36>0,F36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G36>0,G36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H36>0,H36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I36>0,I36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J36>0,J36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K36>0,K36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L36>0,L36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M36>0,M36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N36>0,N36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O36>0,O36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P36>0,P36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q36>0,Q36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R36>0,R36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S36>0,S36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T36>0,T36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U36>0,U36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V36>0,V36*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W36>0,W36*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D36:D37)","v":0},{"$f":"SUM(E36:E37)","v":0},0,0,0,0,0,{"$f":"SUM(K36:K37)","v":0},{"$f":"SUM(L36:L37)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C29","v":0},null,"Investitionen",{"$f":"-C41","v":0},null,null,{"$f":"F41*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C30","v":0},null,"Investitionsnebenkosten",{"$f":"-C42","v":0},null,null,{"$f":"F42*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$31:$W$31))","v":0},null,"Abschreibungen",null,null,{"$f":"-C44","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$32:$W$32))","v":0},null,"Betriebskosten",null,null,{"$f":"-C45","v":0},{"$f":"H44*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D33:$W33))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C46","v":0},{"$f":"H45*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D34:$W34))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C47","v":0},{"$f":"H46*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D35:$W35))","v":0},null,"Steuern",null,null,{"$f":"-C49","v":0},{"$f":"H47*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D36:$W36))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C43","v":0},null,{"$f":"C50*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D37:$W37))","v":0},null,"Σ",{"$f":"SUM(F41:F48)","v":0},{"$f":"SUM(G41:G48)","v":0},{"$f":"SUM(H41:H48)","v":0},{"$f":"SUM(I41:I48)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D38:$W38))","v":0},null,null,null,null,null,{"$f":"I49/'RWS Cockpit'!C42","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ3"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C50*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C50*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!F83","v":0},{"$f":"D56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U56*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V56*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$54/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C54*'RWS Cockpit'!C10","v":0},{"$f":"D58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U58*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V58*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D52","v":0},{"$f":"-'RWS Cockpit'!E52","v":0},{"$f":"-'RWS Cockpit'!F52","v":0},{"$f":"-'RWS Cockpit'!G52","v":0},{"$f":"-'RWS Cockpit'!H52","v":0},{"$f":"-'RWS Cockpit'!I52","v":0},{"$f":"-'RWS Cockpit'!J52","v":0},{"$f":"-'RWS Cockpit'!K52","v":0},{"$f":"-'RWS Cockpit'!L52","v":0},{"$f":"-'RWS Cockpit'!M52","v":0},{"$f":"-'RWS Cockpit'!N52","v":0},{"$f":"-'RWS Cockpit'!O52","v":0},{"$f":"-'RWS Cockpit'!P52","v":0},{"$f":"-'RWS Cockpit'!Q52","v":0},{"$f":"-'RWS Cockpit'!R52","v":0},{"$f":"-'RWS Cockpit'!S52","v":0},{"$f":"-'RWS Cockpit'!T52","v":0},{"$f":"-'RWS Cockpit'!U52","v":0},{"$f":"-'RWS Cockpit'!V52","v":0},{"$f":"-'RWS Cockpit'!W52","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D56:D60)","v":0},{"$f":"SUM(E56:E60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D61>0,D61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E61>0,E61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F61>0,F61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G61>0,G61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H61>0,H61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I61>0,I61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J61>0,J61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K61>0,K61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L61>0,L61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M61>0,M61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N61>0,N61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O61>0,O61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P61>0,P61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q61>0,Q61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R61>0,R61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S61>0,S61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T61>0,T61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U61>0,U61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V61>0,V61*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W61>0,W61*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D61:D62)","v":0},{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,{"$f":"SUM(K61:K62)","v":0},{"$f":"SUM(L61:L62)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C54","v":0},null,"Investitionen",{"$f":"-C66","v":0},null,null,{"$f":"F66*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C55","v":0},null,"Investitionsnebenkosten",{"$f":"-C67","v":0},null,null,{"$f":"F67*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$56:$W$56))","v":0},null,"Abschreibungen",null,null,{"$f":"-C69","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D$57:$W$57))","v":0},null,"Betriebskosten",null,null,{"$f":"-C70","v":0},{"$f":"H69*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D58:$W58))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C71","v":0},{"$f":"H70*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D59:$W59))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C72","v":0},{"$f":"H71*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D60:$W60))","v":0},null,"Steuern",null,null,{"$f":"-C74","v":0},{"$f":"H72*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D61:$W61))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C68","v":0},null,{"$f":"C75*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D62:$W62))","v":0},null,"Σ",{"$f":"SUM(F66:F73)","v":0},{"$f":"SUM(G66:G73)","v":0},{"$f":"SUM(H66:H73)","v":0},{"$f":"SUM(I66:I73)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D63:$W63))","v":0},null,null,null,null,null,{"$f":"I74/'RWS Cockpit'!C50","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ4"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C58*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C58*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!G83","v":0},{"$f":"D81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U81*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V81*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$79/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C79*'RWS Cockpit'!C10","v":0},{"$f":"D83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U83*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V83*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D60","v":0},{"$f":"-'RWS Cockpit'!E60","v":0},{"$f":"-'RWS Cockpit'!F60","v":0},{"$f":"-'RWS Cockpit'!G60","v":0},{"$f":"-'RWS Cockpit'!H60","v":0},{"$f":"-'RWS Cockpit'!I60","v":0},{"$f":"-'RWS Cockpit'!J60","v":0},{"$f":"-'RWS Cockpit'!K60","v":0},{"$f":"-'RWS Cockpit'!L60","v":0},{"$f":"-'RWS Cockpit'!M60","v":0},{"$f":"-'RWS Cockpit'!N60","v":0},{"$f":"-'RWS Cockpit'!O60","v":0},{"$f":"-'RWS Cockpit'!P60","v":0},{"$f":"-'RWS Cockpit'!Q60","v":0},{"$f":"-'RWS Cockpit'!R60","v":0},{"$f":"-'RWS Cockpit'!S60","v":0},{"$f":"-'RWS Cockpit'!T60","v":0},{"$f":"-'RWS Cockpit'!U60","v":0},{"$f":"-'RWS Cockpit'!V60","v":0},{"$f":"-'RWS Cockpit'!W60","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D81:D85)","v":0},{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D86>0,D86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E86>0,E86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F86>0,F86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G86>0,G86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H86>0,H86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I86>0,I86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J86>0,J86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K86>0,K86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L86>0,L86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M86>0,M86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N86>0,N86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O86>0,O86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P86>0,P86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q86>0,Q86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R86>0,R86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S86>0,S86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T86>0,T86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U86>0,U86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V86>0,V86*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W86>0,W86*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D86:D87)","v":0},{"$f":"SUM(E86:E87)","v":0},0,0,0,0,0,{"$f":"SUM(K86:K87)","v":0},{"$f":"SUM(L86:L87)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C79","v":0},null,"Investitionen",{"$f":"-C91","v":0},null,null,{"$f":"F91*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C80","v":0},null,"Investitionsnebenkosten",{"$f":"-C92","v":0},null,null,{"$f":"F92*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D81:$W81))","v":0},null,"Abschreibungen",null,null,{"$f":"-C94","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D82:$W82))","v":0},null,"Betriebskosten",null,null,{"$f":"-C95","v":0},{"$f":"H94*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D83:$W83))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C96","v":0},{"$f":"H95*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D84:$W84))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C97","v":0},{"$f":"H96*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D85:$W85))","v":0},null,"Steuern",null,null,{"$f":"-C99","v":0},{"$f":"H97*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D86:$W86))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C93","v":0},null,{"$f":"C100*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D87:$W87))","v":0},null,"Σ",{"$f":"SUM(F91:F98)","v":0},{"$f":"SUM(G91:G98)","v":0},{"$f":"SUM(H91:H98)","v":0},{"$f":"SUM(I91:I98)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D88:$W88))","v":0},null,null,null,null,null,{"$f":"I99/'RWS Cockpit'!C58","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ5"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C66*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C66*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!H83","v":0},{"$f":"D106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U106*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V106*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$104/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C104*'RWS Cockpit'!C10","v":0},{"$f":"D108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U108*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V108*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D68","v":0},{"$f":"-'RWS Cockpit'!E68","v":0},{"$f":"-'RWS Cockpit'!F68","v":0},{"$f":"-'RWS Cockpit'!G68","v":0},{"$f":"-'RWS Cockpit'!H68","v":0},{"$f":"-'RWS Cockpit'!I68","v":0},{"$f":"-'RWS Cockpit'!J68","v":0},{"$f":"-'RWS Cockpit'!K68","v":0},{"$f":"-'RWS Cockpit'!L68","v":0},{"$f":"-'RWS Cockpit'!M68","v":0},{"$f":"-'RWS Cockpit'!N68","v":0},{"$f":"-'RWS Cockpit'!O68","v":0},{"$f":"-'RWS Cockpit'!P68","v":0},{"$f":"-'RWS Cockpit'!Q68","v":0},{"$f":"-'RWS Cockpit'!R68","v":0},{"$f":"-'RWS Cockpit'!S68","v":0},{"$f":"-'RWS Cockpit'!T68","v":0},{"$f":"-'RWS Cockpit'!U68","v":0},{"$f":"-'RWS Cockpit'!V68","v":0},{"$f":"-'RWS Cockpit'!W68","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D106:D110)","v":0},{"$f":"SUM(E106:E110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D111>0,D111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E111>0,E111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F111>0,F111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G111>0,G111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H111>0,H111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I111>0,I111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J111>0,J111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K111>0,K111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L111>0,L111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M111>0,M111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N111>0,N111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O111>0,O111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P111>0,P111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q111>0,Q111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R111>0,R111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S111>0,S111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T111>0,T111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U111>0,U111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V111>0,V111*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W111>0,W111*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D111:D112)","v":0},{"$f":"SUM(E111:E112)","v":0},0,0,0,0,0,{"$f":"SUM(K111:K112)","v":0},{"$f":"SUM(L111:L112)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C104","v":0},null,"Investitionen",{"$f":"-C116","v":0},null,null,{"$f":"F116*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C105","v":0},null,"Investitionsnebenkosten",{"$f":"-C117","v":0},null,null,{"$f":"F117*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D106:$W106))","v":0},null,"Abschreibungen",null,null,{"$f":"-C119","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D107:$W107))","v":0},null,"Betriebskosten",null,null,{"$f":"-C120","v":0},{"$f":"H119*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D108:$W108))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C121","v":0},{"$f":"H120*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D109:$W109))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C122","v":0},{"$f":"H121*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D110:$W110))","v":0},null,"Steuern",null,null,{"$f":"-C124","v":0},{"$f":"H122*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D111:$W111))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C118","v":0},null,{"$f":"C125*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D112:$W112))","v":0},null,"Σ",{"$f":"SUM(F116:F123)","v":0},{"$f":"SUM(G116:G123)","v":0},{"$f":"SUM(H116:H123)","v":0},{"$f":"SUM(I116:I123)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D113:$W113))","v":0},null,null,null,null,null,{"$f":"I124/'RWS Cockpit'!C66","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ6"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C74*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C74*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!I83","v":0},{"$f":"D131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U131*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V131*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$129/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C129*'RWS Cockpit'!C10","v":0},{"$f":"D133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U133*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V133*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D76","v":0},{"$f":"-'RWS Cockpit'!E76","v":0},{"$f":"-'RWS Cockpit'!F76","v":0},{"$f":"-'RWS Cockpit'!G76","v":0},{"$f":"-'RWS Cockpit'!H76","v":0},{"$f":"-'RWS Cockpit'!I76","v":0},{"$f":"-'RWS Cockpit'!J76","v":0},{"$f":"-'RWS Cockpit'!K76","v":0},{"$f":"-'RWS Cockpit'!L76","v":0},{"$f":"-'RWS Cockpit'!M76","v":0},{"$f":"-'RWS Cockpit'!N76","v":0},{"$f":"-'RWS Cockpit'!O76","v":0},{"$f":"-'RWS Cockpit'!P76","v":0},{"$f":"-'RWS Cockpit'!Q76","v":0},{"$f":"-'RWS Cockpit'!R76","v":0},{"$f":"-'RWS Cockpit'!S76","v":0},{"$f":"-'RWS Cockpit'!T76","v":0},{"$f":"-'RWS Cockpit'!U76","v":0},{"$f":"-'RWS Cockpit'!V76","v":0},{"$f":"-'RWS Cockpit'!W76","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D131:D135)","v":0},{"$f":"SUM(E131:E135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D136>0,D136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E136>0,E136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F136>0,F136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G136>0,G136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H136>0,H136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I136>0,I136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J136>0,J136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K136>0,K136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L136>0,L136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M136>0,M136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N136>0,N136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O136>0,O136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P136>0,P136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q136>0,Q136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R136>0,R136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S136>0,S136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T136>0,T136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U136>0,U136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V136>0,V136*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W136>0,W136*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D136:D137)","v":0},{"$f":"SUM(E136:E137)","v":0},0,0,0,0,0,{"$f":"SUM(K136:K137)","v":0},{"$f":"SUM(L136:L137)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C129","v":0},null,"Investitionen",{"$f":"-C141","v":0},null,null,{"$f":"F141*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C130","v":0},null,"Investitionsnebenkosten",{"$f":"-C142","v":0},null,null,{"$f":"F142*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D131:$W131))","v":0},null,"Abschreibungen",null,null,{"$f":"-C144","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D132:$W132))","v":0},null,"Betriebskosten",null,null,{"$f":"-C145","v":0},{"$f":"H144*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D133:$W133))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C146","v":0},{"$f":"H145*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D134:$W134))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C147","v":0},{"$f":"H146*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D135:$W135))","v":0},null,"Steuern",null,null,{"$f":"-C149","v":0},{"$f":"H147*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D136:$W136))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C143","v":0},null,{"$f":"C150*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D137:$W137))","v":0},null,"Σ",{"$f":"SUM(F141:F148)","v":0},{"$f":"SUM(G141:G148)","v":0},{"$f":"SUM(H141:H148)","v":0},{"$f":"SUM(I141:I148)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D138:$W138))","v":0},null,null,null,null,null,{"$f":"I149/'RWS Cockpit'!C74","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ7"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C82*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C82*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!J83","v":0},{"$f":"D156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U156*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V156*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$154/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C154*'RWS Cockpit'!C10","v":0},{"$f":"D158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U158*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V158*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D84","v":0},{"$f":"-'RWS Cockpit'!E84","v":0},{"$f":"-'RWS Cockpit'!F84","v":0},{"$f":"-'RWS Cockpit'!G84","v":0},{"$f":"-'RWS Cockpit'!H84","v":0},{"$f":"-'RWS Cockpit'!I84","v":0},{"$f":"-'RWS Cockpit'!J84","v":0},{"$f":"-'RWS Cockpit'!K84","v":0},{"$f":"-'RWS Cockpit'!L84","v":0},{"$f":"-'RWS Cockpit'!M84","v":0},{"$f":"-'RWS Cockpit'!N84","v":0},{"$f":"-'RWS Cockpit'!O84","v":0},{"$f":"-'RWS Cockpit'!P84","v":0},{"$f":"-'RWS Cockpit'!Q84","v":0},{"$f":"-'RWS Cockpit'!R84","v":0},{"$f":"-'RWS Cockpit'!S84","v":0},{"$f":"-'RWS Cockpit'!T84","v":0},{"$f":"-'RWS Cockpit'!U84","v":0},{"$f":"-'RWS Cockpit'!V84","v":0},{"$f":"-'RWS Cockpit'!W84","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D156:D160)","v":0},{"$f":"SUM(E156:E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D161>0,D161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E161>0,E161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F161>0,F161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G161>0,G161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H161>0,H161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I161>0,I161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J161>0,J161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K161>0,K161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L161>0,L161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M161>0,M161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N161>0,N161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O161>0,O161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P161>0,P161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q161>0,Q161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R161>0,R161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S161>0,S161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T161>0,T161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U161>0,U161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V161>0,V161*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W161>0,W161*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D161:D162)","v":0},{"$f":"SUM(E161:E162)","v":0},0,0,0,0,0,{"$f":"SUM(K161:K162)","v":0},{"$f":"SUM(L161:L162)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C154","v":0},null,"Investitionen",{"$f":"-C166","v":0},null,null,{"$f":"F166*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C155","v":0},null,"Investitionsnebenkosten",{"$f":"-C167","v":0},null,null,{"$f":"F167*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D156:$W156))","v":0},null,"Abschreibungen",null,null,{"$f":"-C169","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D157:$W157))","v":0},null,"Betriebskosten",null,null,{"$f":"-C170","v":0},{"$f":"H169*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D158:$W158))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C171","v":0},{"$f":"H170*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D159:$W159))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C172","v":0},{"$f":"H171*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D160:$W160))","v":0},null,"Steuern",null,null,{"$f":"-C174","v":0},{"$f":"H172*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D161:$W161))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C168","v":0},null,{"$f":"C175*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D162:$W162))","v":0},null,"Σ",{"$f":"SUM(F166:F173)","v":0},{"$f":"SUM(G166:G173)","v":0},{"$f":"SUM(H166:H173)","v":0},{"$f":"SUM(I166:I173)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D163:$W163))","v":0},null,null,null,null,null,{"$f":"I174/'RWS Cockpit'!C82","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ8"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C90*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C90*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!K83","v":0},{"$f":"D181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U181*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V181*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$179/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C179*'RWS Cockpit'!C10","v":0},{"$f":"D183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U183*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V183*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D92","v":0},{"$f":"-'RWS Cockpit'!E92","v":0},{"$f":"-'RWS Cockpit'!F92","v":0},{"$f":"-'RWS Cockpit'!G92","v":0},{"$f":"-'RWS Cockpit'!H92","v":0},{"$f":"-'RWS Cockpit'!I92","v":0},{"$f":"-'RWS Cockpit'!J92","v":0},{"$f":"-'RWS Cockpit'!K92","v":0},{"$f":"-'RWS Cockpit'!L92","v":0},{"$f":"-'RWS Cockpit'!M92","v":0},{"$f":"-'RWS Cockpit'!N92","v":0},{"$f":"-'RWS Cockpit'!O92","v":0},{"$f":"-'RWS Cockpit'!P92","v":0},{"$f":"-'RWS Cockpit'!Q92","v":0},{"$f":"-'RWS Cockpit'!R92","v":0},{"$f":"-'RWS Cockpit'!S92","v":0},{"$f":"-'RWS Cockpit'!T92","v":0},{"$f":"-'RWS Cockpit'!U92","v":0},{"$f":"-'RWS Cockpit'!V92","v":0},{"$f":"-'RWS Cockpit'!W92","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D181:D185)","v":0},{"$f":"SUM(E181:E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D186>0,D186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E186>0,E186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F186>0,F186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G186>0,G186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H186>0,H186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I186>0,I186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J186>0,J186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K186>0,K186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L186>0,L186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M186>0,M186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N186>0,N186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O186>0,O186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P186>0,P186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q186>0,Q186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R186>0,R186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S186>0,S186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T186>0,T186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U186>0,U186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V186>0,V186*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W186>0,W186*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D186:D187)","v":0},{"$f":"SUM(E186:E187)","v":0},0,0,0,0,0,{"$f":"SUM(K186:K187)","v":0},{"$f":"SUM(L186:L187)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C179","v":0},null,"Investitionen",{"$f":"-C191","v":0},null,null,{"$f":"F191*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C180","v":0},null,"Investitionsnebenkosten",{"$f":"-C192","v":0},null,null,{"$f":"F192*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D181:$W181))","v":0},null,"Abschreibungen",null,null,{"$f":"-C194","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D182:$W182))","v":0},null,"Betriebskosten",null,null,{"$f":"-C195","v":0},{"$f":"H194*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D183:$W183))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C196","v":0},{"$f":"H195*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D184:$W184))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C197","v":0},{"$f":"H196*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D185:$W185))","v":0},null,"Steuern",null,null,{"$f":"-C199","v":0},{"$f":"H197*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D186:$W186))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C193","v":0},null,{"$f":"C200*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D187:$W187))","v":0},null,"Σ",{"$f":"SUM(F191:F198)","v":0},{"$f":"SUM(G191:G198)","v":0},{"$f":"SUM(H191:H198)","v":0},{"$f":"SUM(I191:I198)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D188:$W188))","v":0},null,null,null,null,null,{"$f":"I199/'RWS Cockpit'!C90","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ9"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C98*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C98*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!L83","v":0},{"$f":"D206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U206*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V206*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$204/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C204*'RWS Cockpit'!C10","v":0},{"$f":"D208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U208*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V208*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D100","v":0},{"$f":"-'RWS Cockpit'!E100","v":0},{"$f":"-'RWS Cockpit'!F100","v":0},{"$f":"-'RWS Cockpit'!G100","v":0},{"$f":"-'RWS Cockpit'!H100","v":0},{"$f":"-'RWS Cockpit'!I100","v":0},{"$f":"-'RWS Cockpit'!J100","v":0},{"$f":"-'RWS Cockpit'!K100","v":0},{"$f":"-'RWS Cockpit'!L100","v":0},{"$f":"-'RWS Cockpit'!M100","v":0},{"$f":"-'RWS Cockpit'!N100","v":0},{"$f":"-'RWS Cockpit'!O100","v":0},{"$f":"-'RWS Cockpit'!P100","v":0},{"$f":"-'RWS Cockpit'!Q100","v":0},{"$f":"-'RWS Cockpit'!R100","v":0},{"$f":"-'RWS Cockpit'!S100","v":0},{"$f":"-'RWS Cockpit'!T100","v":0},{"$f":"-'RWS Cockpit'!U100","v":0},{"$f":"-'RWS Cockpit'!V100","v":0},{"$f":"-'RWS Cockpit'!W100","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D206:D210)","v":0},{"$f":"SUM(E206:E210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D211>0,D211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E211>0,E211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F211>0,F211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G211>0,G211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H211>0,H211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I211>0,I211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J211>0,J211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K211>0,K211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L211>0,L211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M211>0,M211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N211>0,N211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O211>0,O211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P211>0,P211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q211>0,Q211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R211>0,R211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S211>0,S211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T211>0,T211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U211>0,U211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V211>0,V211*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W211>0,W211*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D211:D212)","v":0},{"$f":"SUM(E211:E212)","v":0},0,0,0,0,0,{"$f":"SUM(K211:K212)","v":0},{"$f":"SUM(L211:L212)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C204","v":0},null,"Investitionen",{"$f":"-C216","v":0},null,null,{"$f":"F216*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C205","v":0},null,"Investitionsnebenkosten",{"$f":"-C217","v":0},null,null,{"$f":"F217*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D206:$W206))","v":0},null,"Abschreibungen",null,null,{"$f":"-C219","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D207:$W207))","v":0},null,"Betriebskosten",null,null,{"$f":"-C220","v":0},{"$f":"H219*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D208:$W208))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C221","v":0},{"$f":"H220*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D209:$W209))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C222","v":0},{"$f":"H221*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D210:$W210))","v":0},null,"Steuern",null,null,{"$f":"-C224","v":0},{"$f":"H222*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D211:$W211))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C218","v":0},null,{"$f":"C225*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D212:$W212))","v":0},null,"Σ",{"$f":"SUM(F216:F223)","v":0},{"$f":"SUM(G216:G223)","v":0},{"$f":"SUM(H216:H223)","v":0},{"$f":"SUM(I216:I223)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D213:$W213))","v":0},null,null,null,null,null,{"$f":"I224/'RWS Cockpit'!C98","v":{"$error":"#DIV/0!"}}]
[]
[null,"PJ10"]
[null,"Wirtschaftlichkeit über 20 Jahre","t0","t1","t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15","t16","t17","t18","t19","t20"]
[null,"Investition",{"$f":"-'RWS Cockpit'!C106*(1-'RWS Cockpit'!$C$4)","v":0}]
[null,"Investitionsnebenkosten",{"$f":"-'RWS Cockpit'!C106*'RWS Cockpit'!$C$4","v":0}]
[null,"Einsparung",null,{"$f":"'Berechnungen Heizungstausch'!M83","v":0},{"$f":"D231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"E231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"F231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"G231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"H231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"I231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"J231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"K231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"L231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"M231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"N231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"O231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"P231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"Q231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"R231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"S231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"T231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"U231*(1+'RWS Cockpit'!$C$21)","v":0},{"$f":"V231*(1+'RWS Cockpit'!$C$21)","v":0}]
[null,"Abschreibungen",null,{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0},{"$f":"$C$229/'RWS Cockpit'!$C$8","v":0}]
[null,"Betriebskosten",null,{"$f":"C229*'RWS Cockpit'!C10","v":0},{"$f":"D233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"E233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"F233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"G233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"H233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"I233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"J233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"K233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"L233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"M233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"N233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"O233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"P233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"Q233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"R233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"S233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"T233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"U233*(1+'RWS Cockpit'!$C$7)","v":0},{"$f":"V233*(1+'RWS Cockpit'!$C$7)","v":0}]
[null,"Sonstige Kosten (z.B. Pacht)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitalkosten",null,{"$f":"-'RWS Cockpit'!D108","v":0},{"$f":"-'RWS Cockpit'!E108","v":0},{"$f":"-'RWS Cockpit'!F108","v":0},{"$f":"-'RWS Cockpit'!G108","v":0},{"$f":"-'RWS Cockpit'!H108","v":0},{"$f":"-'RWS Cockpit'!I108","v":0},{"$f":"-'RWS Cockpit'!J108","v":0},{"$f":"-'RWS Cockpit'!K108","v":0},{"$f":"-'RWS Cockpit'!L108","v":0},{"$f":"-'RWS Cockpit'!M108","v":0},{"$f":"-'RWS Cockpit'!N108","v":0},{"$f":"-'RWS Cockpit'!O108","v":0},{"$f":"-'RWS Cockpit'!P108","v":0},{"$f":"-'RWS Cockpit'!Q108","v":0},{"$f":"-'RWS Cockpit'!R108","v":0},{"$f":"-'RWS Cockpit'!S108","v":0},{"$f":"-'RWS Cockpit'!T108","v":0},{"$f":"-'RWS Cockpit'!U108","v":0},{"$f":"-'RWS Cockpit'!V108","v":0},{"$f":"-'RWS Cockpit'!W108","v":0}]
[null,"Gewinn vor Steuern",null,{"$f":"SUM(D231:D235)","v":0},{"$f":"SUM(E231:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuern",null,{"$f":"-IF(D236>0,D236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(E236>0,E236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(F236>0,F236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(G236>0,G236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(H236>0,H236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(I236>0,I236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(J236>0,J236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(K236>0,K236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(L236>0,L236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(M236>0,M236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(N236>0,N236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(O236>0,O236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(P236>0,P236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(Q236>0,Q236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(R236>0,R236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(S236>0,S236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(T236>0,T236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(U236>0,U236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(V236>0,V236*'RWS Cockpit'!$C$13,0)","v":0},{"$f":"-IF(W236>0,W236*'RWS Cockpit'!$C$13,0)","v":0}]
[null,"Gewinn nach Steuern",null,{"$f":"SUM(D236:D237)","v":0},{"$f":"SUM(E236:E237)","v":0},0,0,0,0,0,{"$f":"SUM(K236:K237)","v":0},{"$f":"SUM(L236:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ergebnisse","NBW",null,"Zusammenfassung","Investition","Einsparungen","Kosten","RWS"]
[null,"Investition",{"$f":"C229","v":0},null,"Investitionen",{"$f":"-C241","v":0},null,null,{"$f":"F241*'RWS Cockpit'!C24","v":0}]
[null,"Investitionsnebenkosten",{"$f":"C230","v":0},null,"Investitionsnebenkosten",{"$f":"-C242","v":0},null,null,{"$f":"F242*'RWS Cockpit'!C25","v":0}]
[null,"Umsatzerlöse (Einsparungen)",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D231:$W231))","v":0},null,"Abschreibungen",null,null,{"$f":"-C244","v":0},0]
[null,"Abschreibungen",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D232:$W232))","v":0},null,"Betriebskosten",null,null,{"$f":"-C245","v":0},{"$f":"H244*'RWS Cockpit'!$C$26","v":0}]
[null,"Betriebskosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D233:$W233))","v":0},null,"Sonstige Kosten",null,null,{"$f":"-C246","v":0},{"$f":"H245*'RWS Cockpit'!$C$27","v":0}]
[null,"Sonstige Kosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D234:$W234))","v":0},null,"Kapitalkosten",null,null,{"$f":"-C247","v":0},{"$f":"H246*'RWS Cockpit'!$C$28","v":0}]
[null,"Kapitalkosten",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D235:$W235))","v":0},null,"Steuern",null,null,{"$f":"-C249","v":0},{"$f":"H247*'RWS Cockpit'!$C$15","v":0}]
[null,"Gewinn vor Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D236:$W236))","v":0},null,"Umsatzerlöse/Einsparungen",null,{"$f":"C243","v":0},null,{"$f":"C250*'RWS Cockpit'!$C$29","v":0}]
[null,"Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D237:$W237))","v":0},null,"Σ",{"$f":"SUM(F241:F248)","v":0},{"$f":"SUM(G241:G248)","v":0},{"$f":"SUM(H241:H248)","v":0},{"$f":"SUM(I241:I248)","v":0}]
[null,"Gewinn nach Steuern",{"$f":"NPV('RWS Cockpit'!$C$9,SUM($D238:$W238))","v":0},null,null,null,null,null,{"$f":"I249/'RWS Cockpit'!C106","v":{"$error":"#DIV/0!"}}]