{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Anleitung","Input_Generell","Input_Heizung","Heizung_V1","Heizung_V2","Heizung_V3","Heizung_V4","Heizung_V5","Resultate_Heizungen","Anhang"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":0,"defined_names":81,"comments":9,"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":"Anleitung","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[[24,1,24,8],[18,3,19,8],[20,3,20,8],[4,1,4,8],[21,1,21,8],[7,3,7,8],[8,3,8,8],[10,3,10,8],[9,3,9,8],[11,3,11,8],[14,3,15,8]]}
[null,"ANLEITUNG"]
[]
[null,"Einleitung"]
[]
[null,"Mit dem vorliegenden Excel-Tool können die Lebenszykluskosten (Definition siehe Anhang) von Gebäudetechnik-Anlagen berechnet werden. Die enthaltenen Produktegruppen werden zukünftig ausgebaut - als erstes stehen 'Heizungen/Wärmeerzeugung' zur Verfügung. Das Tool wurde von der Geschäftsstelle Vorbild Energie und Klima entwickelt und unterstützt die Akteure bei der Umsetzung der gemeinsamen Massnahme 'Nr. 10 Lebenszykluskosten-Betrachtung'.\n\nDas Tool richtet sich in erster Linie an Beschaffer, kann aber auch anderen Nutzergruppen dienlich sein. Bei komplexen Beschaffungen wird die Zusammenarbeit mit Fachexperten erwartet, die beim Befüllen der gefragten Daten unterstützen. Im Tabellenblatt \"Anhang\" finden Sie Quellenangaben sowie weitere Informationen zum Tool und zu verwendeten Begriffen."]
[null,"Vorgehen"]
[]
[null,null,"1)","Wählen Sie die Produktegruppe (solange keine Produktegruppe ausgewählt ist, wird alles eingeblendet).\nGeben Sie allgemeine Angaben wie Kalkulationszinssatz und Energiepreise ein, falls Sie nicht mit den Default-Werten rechnen wollen."]
[null,null,"2)","Füllen Sie die gefragen Daten zum Produkt ein."]
[null,null,null,"Bei Produktegruppen mit komplexer Eingabe (z.B. Heizungen) ist für jede Variante ein eigenes Input-Blatt (Produkt_V1 bis Produkt_V5) verfügbar. Falls Sie die Berechnungen einsehen möchten, finden Sie diese auf dem jeweiligen Produkteblatt (gruppiert ausgeblendet, siehe Hinweis dazu unten)."]
[null,null,"3)","Vergleichen Sie die Lebenszykluskosten der Varianten."]
[]
[null,"Bedienung"]
[]
[null,null,null,"Eingabefelder und Überschreiben von Default-Werten. Wenn Default-Werte verfügbar sind, müssen keine eigenen Daten eingesetzt werden und die Default-Werte werden für die Berechnungen verwendet."]
[]
[null,"BITTE WÄHLEN",null,"Auswahlfelder: Durch Anklicken erscheint ein Dropdown."]
[]
[null,"K",null,"Kommentarfelder mit Hilfestellungen zur Dateneingabe, Quellenangaben, etc.\nKommentarfelder sind, wo möglich, am linken Rand."]
[]
[null,null,null,"Alle Berechnungen können eingesehen werden. Damit das Tool übersichtlich erscheint, sind die Berechnungen teilweise durch Gruppierung ausgeblendet. Diese können durch Klicken auf das \"+\" in den Zeilen-, respektive Spaltenüberschriften jederzeit eingeblendet werden."]
[null,"Das Excel-Tool ist ohne Passwort geschützt. Der Blattschutz kann unter \"Überprüfen -> Blattschutz aufheben\" aufgehoben werden.\nDas Tool kann grundsätzlich nach eigenen Bedürfnissen angepasst werden. Es ist jedoch zu berücksichtigen, dass dadurch Berechnungsfehler entstehen könnten. Möglicherweise muss auch der Visual Basic Code angepasst werden."]
[null,"Hinweise zum Tool"]
[]
[null,"Die Geschäftsstelle Vorbild Energie und Klima übernimmt keine Haftung für die Richtigkeit der Berechnungen."]

{"sheet":"Input_Generell","index":1,"n_rows":58,"n_cols":28,"rows_kept":58,"cut":false,"hidden":false,"merged":[[21,1,21,3],[7,19,7,20],[7,2,7,3],[7,4,7,5],[7,6,7,9],[4,2,4,5],[16,10,16,11],[7,10,7,11],[16,8,16,9],[16,4,16,5],[16,2,16,3],[16,6,16,7]]}
[null,"GRUNDLAGENDATEN"]
[]
[null,"Wahl der Produktegruppe"]
[]
["K","Produktegruppe","Heizungen/Wärmeerzeugung"]
[]
[null,"Angaben zu den Energieträgern",null,null,null,null,null,null,null,null,null,null,null,null,"Rechenhilfe Energiepreise",null,null,null,null,null,null,null,"Rechenwerte"]
["K","Energieträger","Leistungspreis [CHF/kW/Jahr]",null,"Energiepreis [Rp./kWh]",null,"Treibhausgase [g CO2eq/kWh]",null,null,null,"Umweltbelastungsp. UBP'13 [UBP/kWh]",null,null,"K","Energieträger","Einheit","Preis","Preis in Rp./kWh",null,"Umrechnungsfaktor in kWh(Heizwert)",null,null,"Energietr.-Nr.","Leistungspreis [CHF/kW/a]","Energiepreis / HT [Rp./kWh]","Niedertarif\n[Rp./kWh]","Treibhausgase\n[g CO2eq/kWh]","UBP'13 [UBP/kWh]"]
[null,null,null,"Default über-schreiben",null,"Default über-schreiben",null,null,null,"Default über-schreiben",null,"Default über-schreiben",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["K","Erdgas",0,null,8.5,null,null,null,228,null,137,null,null,null,{"$f":"B10","v":"Erdgas"},"Rp./kWhBrennwert",null,{"$f":"Q10*U10","v":0},null,"kWh/kWh",1.1111111111111112,null,1,{"$f":"IF(ISNUMBER(D10),D10,C10)","v":0},{"$f":"IF(ISNUMBER(F10),F10,E10)","v":8.5},null,{"$f":"IF(ISNUMBER(J10),J10,I10)","v":228},{"$f":"IF(ISNUMBER(L10),L10,K10)","v":137}]
[null,"Biogas Brennstoff",0,null,17.600000000000001,null,null,null,130,null,109,null,null,null,{"$f":"B11","v":"Biogas Brennstoff"},"Rp./kWhBrennwert",null,{"$f":"Q11*U11","v":0},null,"kWh/kWh",1.1111111111111112,null,2,{"$f":"IF(ISNUMBER(D11),D11,C11)","v":0},{"$f":"IF(ISNUMBER(F11),F11,E11)","v":17.600000000000001},null,{"$f":"IF(ISNUMBER(J11),J11,I11)","v":130},{"$f":"IF(ISNUMBER(L11),L11,K11)","v":109}]
["K","Heizöl extraleicht",null,null,7.7,null,null,null,301,null,234,null,null,null,{"$f":"B12","v":"Heizöl extraleicht"},"CHF/100 Liter",null,{"$f":"Q12*U12","v":0},null,"Liter/kWh",0.1000191,null,3,null,{"$f":"IF(ISNUMBER(F12),F12,E12)","v":7.7},null,{"$f":"IF(ISNUMBER(J12),J12,I12)","v":301},234]
[null,"Pellets",null,null,6.8,null,null,null,27,null,81.099999999999994,null,null,null,{"$f":"B13","v":"Pellets"},"Rp./kg",null,{"$f":"Q13*U13","v":0},null,"kg/kWh",0.25,null,4,null,{"$f":"IF(ISNUMBER(F13),F13,E13)","v":6.8},null,27,81.099999999999994]
[null,"Holzschnitzel",null,null,4.8,null,null,null,11,null,80.8,null,null,null,{"$f":"B14","v":"Holzschnitzel"},null,null,null,null,null,null,null,5,null,4.8,null,11,80.8]
[null,"Fernwärme",6,null,7.5,null,null,"K",89,null,75.5,null,null,null,"BITTE WÄHLEN","CHF/SRm",null,{"$f":"Q15*U15*100","v":0},null,"SRm/kWh",{"$f":"IFERROR(1/VLOOKUP(O15,D54:E58,2,0),0)","v":0},null,6,{"$f":"IF(ISNUMBER(D15),D15,C15)","v":6},7.5,null,89,75.5]
[null,"Weitere","kein Default",null,"kein Default",null,null,null,"kein Default",null,"kein Default",null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"D16","v":0},{"$f":"F16","v":0},null,{"$f":"J16","v":0},{"$f":"L16","v":0}]
[null,null,"Leistungspreis [CHF/kW/Monat]",null,"Hochtarif\n[Rp./kWh]",null,"Niedertarif\n[Rp./kWh]",null,"Treibhausgase\n[g CO2eq/kWh]",null,"Umweltbelastungsp. UBP'13 [UBP/kWh]"]
[null,"Strom",null,"Default über-schreiben",null,"Default über-schreiben",null,"Default über-schreiben",null,"Default über-schreiben",null,"Default über-schreiben",null,null,null,null,null,null,null,null,null,null,null,"Leistungspreis [CHF/kW/mt]"]
["K","STROMPRODUKT BITTE WÄHLEN",{"$f":"VLOOKUP($B$19,$B$37:$H$43,7,0)","v":0},null,{"$f":"VLOOKUP($B$19,$B$37:$H$43,3,0)","v":0},null,{"$f":"VLOOKUP($B$19,$B$37:$H$43,4,0)","v":0},null,{"$f":"VLOOKUP($B$19,$B$37:$H$43,5,0)","v":0},null,{"$f":"VLOOKUP($B$19,$B$37:$H$43,6,0)","v":0},null,null,null,"Strom","CHF/MWh",null,{"$f":"Q19*U19*100","v":0},null,"MWh/kWh",1E-3,null,13,{"$f":"IF(ISNUMBER(D19),D19,C19)","v":0},{"$f":"IF(ISNUMBER(F19),F19,E19)","v":0},{"$f":"IF(ISNUMBER(H19),H19,G19)","v":0},{"$f":"IF(ISNUMBER(J19),J19,I19)","v":0},{"$f":"IF(ISNUMBER(L19),L19,K19)","v":0}]
[null,"Strom Wärmepumpe"]
["K","STROMPRODUKT BITTE WÄHLEN",{"$f":"VLOOKUP($B$21,$B$37:$H$43,7,0)","v":0},null,{"$f":"VLOOKUP($B$21,$B$37:$H$43,3,0)","v":0},null,{"$f":"VLOOKUP($B$21,$B$37:$H$43,4,0)","v":0},null,{"$f":"VLOOKUP($B$21,$B$37:$H$43,5,0)","v":0},null,{"$f":"VLOOKUP($B$21,$B$37:$H$43,6,0)","v":0},null,null,null,"Strom","CHF/MWh",null,{"$f":"Q21*U21*100","v":0},null,"MWh/kWh",1E-3,null,14,{"$f":"IF(ISNUMBER(D21),D21,C21)","v":0},{"$f":"IF(ISNUMBER(F21),F21,E21)","v":0},{"$f":"IF(ISNUMBER(H21),H21,G21)","v":0},{"$f":"IF(ISNUMBER(J21),J21,I21)","v":0},{"$f":"IF(ISNUMBER(L21),L21,K21)","v":0}]
[null,"Wie sollen die externen Kosten von Treibhausgasemissionen (THG) in die LCC-Berechnung eingerechnet werden?",null,null,"Default über-schreiben"]
["K","BITTE WÄHLEN","CHF/tCO2eq",{"$f":"VLOOKUP(B23,B47:C50,2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E23),E23,D23)","v":0}]
[]
[null,"Angaben zu Zinssatz und Preissteigerungen"]
[null,null,null,null,"Default über-schreiben"]
["K","Energiepreissteigerung",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E27),E27,D27)","v":0.01}]
["K","Kalkulationszinssatz",null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E28),E28,D28)","v":2.5000000000000001E-2}]
["K","Preissteigerung",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E29),E29,D29)","v":0.01}]
[]
[]
[]
[]
[null,"Auswahllisten"]
[null,"Auswahlliste Strommix und Defaultwerte"]
[null,"Stromprodukt","Energie-preis [Rp./kWh]","Hochtarif\n[Rp./kWh]","Niedertarif\n[Rp./kWh]","Treibhaus-gase [gCO2eq/ kWh]","UBP'13 [UBP/kWh]","Leistungs-preis [CHF/kW]"]
[null,"STROMPRODUKT BITTE WÄHLEN",0,0,0,0,0,0]
[null,"Mix Stromprodukte aus erneuerbaren Energien",{"$f":"1.5*C39","v":13.5},{"$f":"1.5*D39","v":15},12,15,47.8,10]
[null,"CH-Verbrauchermix (nicht erneuerb. Strompr.) ",9,10,8,102,347,10]
[null,"ENTSO-E-Mix (Strom aus europäischem Netz)",9,10,8,524,548,10]
[null,"Photovoltaik ",{"$f":"2*C39","v":18},{"$f":"2*D39","v":20},16,96,174,10]
[null,"Wasserkraft ",{"$f":"1.5*C39","v":13.5},{"$f":"1.5*D39","v":15},12,12,43.8,10]
[null,"Weitere","kein Default","kein Default","kein Default","kein Default","kein Default",10]
[]
[null,"Auswahlliste Kosten Treibhausgase"]
[null,"Kostenpunkt","CHF/tCO2eq","Anzeige"]
[null,"BITTE WÄHLEN",0,"Kosten für THG: nicht gewählt"]
[null,"Keine Kosten für THG berücksichtigen",0,"Kosten für THG: nicht berücksichtigt"]
[null,"Externe Kosten Treibhausgasemissionen",121.5,"Externe Kosten Treibhausgasemissionen"]
[null,"Kompensationskosten Treibhausgase",30,"Kompensationskosten Treibhausgase"]
[]
["K","Auswahlliste Produktegruppe",null,"Auswahlliste Holzschnitzel"]
[null,"BITTE WÄHLEN",null,"Feuchtig-keit","Energie-inhalt [kWh/Sm3]"]
[null,"Heizungen/Wärmeerzeugung",null,"BITTE WÄHLEN",0]
[null,null,null,"Fichte/Tanne frisch",500]
[null,null,null,"Fichte/Tanne trocken",650]
[null,null,null,"Laubholz frisch",850]
[null,null,null,"Laubholz trocken",1000]

{"sheet":"Input_Heizung","index":2,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,2,4,7],[6,2,6,7],[5,2,5,7]]}
[null,"DATENEINGABE HEIZUNG / WÄRMEERZEUGUNG"]
[]
[null,"Allgemeine Angaben (durch den Beschaffer einzugeben)"]
[]
[null,"Projekt"]
[null,"Unternehmen"]
[null,"Zuständig"]
[null,"Datum"]
["K","Wärmeverbrauch (gemäss Energierechnungen, siehe auch Kommentar)"]
[null,"Heizung ohne Warmwasser",null,"MWh/a"]
[null,"Warmwasser",null,"MWh/a"]
[]
["K","Betrachtungszeit der Lebenszyklusrechnung",null,"Jahre"]
[]
[null,"Angaben des Anbieters (mit Angebot abzugeben)"]
[]
[null,"Angaben der verschiedenen Varianten werden in den Tabellenblättern Heizung_V1 bis Heizung_V5 eingegeben."]

{"sheet":"Heizung_V1","index":3,"n_rows":333,"n_cols":100,"rows_kept":333,"cut":false,"hidden":false,"merged":[[310,4,310,5],[310,6,310,7],[294,4,294,7],[24,7,24,8],[5,2,5,8],[6,3,6,8],[238,1,238,8]]}
[null,"DATENEINGABE HEIZUNG/WÄRMEERZEUGUNG"]
[]
[null,"Angaben des Anbieters (mit Angebot abzugeben)"]
[]
[null,"Variante","V1"]
[null,"Variantenbeschreibung"]
["K","Wärmeerzeuger 1","BITTE WÄHLEN",{"$f":"IF(OR(C13=3,C13=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (siehe auch Kommentar)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"JAZ > 7, bitte prüfen\",IF(AND(B10=\"Wirkungsgrad\",C10<>\"\",OR(C10>100,C10<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Wärmeerzeuger 2","BITTE WÄHLEN",{"$f":"IF(OR(C21=3,C21=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (s. auch Komm. unter Wärmeerz. 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"JAZ > 7, bitte prüfen\",IF(AND(B18=\"Wirkungsgrad\",C18<>\"\",OR(C18>100,C18<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,3,0))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BITTE WÄHLEN","Seewasser-Wärmepumpe","Grundwasser-Wärmepumpe","Erdsonden-Wärmepumpe","Luft-Wärmepumpe","Andere Wärmepumpe (z.B. Abwärme)","Fernwärme","Pellets","Holzschnitzel","Solarthermie","Direkte Abwärmenutzung","Biogas","Erdgas","Heizöl"]
[]
[null,"Förderbeiträge total",null,"CHF"]
[null,"Investitionskosten detailliert eingeben?","nein",null,null,null,null,null,null,null,"Rechenwerte",null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzeige"]
["K","Investitionskosten (Wärmeerzeuger 1 und 2)","Beschreibung","Investition [CHF]","Lebensdauer [a]","Default überschreiben","Wartung\n[% Inv.]","Default überschreiben\n[% Inv. oder CHF/a]",null,null,"Lebens-\ndauer [a]","Wartung \n[%  Inv.]","Wartung [CHF/a]","Jährliche Ab-schreibung [CHF/a]",null,null,"(Re)Investition in CHF im Jahr…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert am Ende der Betrachtungszeit",null,"Restwert nach Abschreibung am Ende des Jahres… (Berücksichtigt Reinvestition nach Ablauf der Lebensdauer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,"Zeile für Wärmerzeuger 1","Zeile für Wärmerzeuger 2","Zeile einblenden (1=ja)"]
["K","1. Wärmequelle Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF26:CS26)","v":1},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF26:CS26)","v":1},{"$f":"IF(CT26+CU26>0,1,0)","v":1}]
[null,"Grundwasserbohrung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":30},{"$f":"IF(ISNUMBER(H27),IF(I27=$D$332,IFERROR(H27/D27,\"-\"),H27/100),IF(ISNUMBER(G27),G27,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H27),I27=$D$332),H27,L27*D27)","v":0},{"$f":"1/K27*D27","v":0},null,"Grundwasserbohrung",{"$f":"D27","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K27)=INT(Q$26/($K27))),$D27,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX27:CB27)","v":0},null,{"$f":"$D27","v":0},{"$f":"AX27-$N27+R27","v":0},{"$f":"AY27-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grundwasserbohrung",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,null,30,null,0.02,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F28),F28,IF(ISNUMBER(E28),E28,0))","v":30},{"$f":"IF(ISNUMBER(H28),IF(I28=$D$332,IFERROR(H28/D28,\"-\"),H28/100),IF(ISNUMBER(G28),G28,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H28),I28=$D$332),H28,L28*D28)","v":0},{"$f":"1/K28*D28","v":0},null,{"$f":"B28","v":"Wasserfassungsbau Gewässer (inkl. Rückgabe)"},{"$f":"D28","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K28)=INT(Q$26/($K28))),$D28,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D28","v":0},{"$f":"AX28-$N28+R28","v":0},{"$f":"AY28-$N28+S28","v":0},{"$f":"AZ28-$N28+T28","v":0},{"$f":"BA28-$N28+U28","v":0},{"$f":"BB28-$N28+V28","v":0},{"$f":"BC28-$N28+W28","v":0},{"$f":"BD28-$N28+X28","v":0},{"$f":"BE28-$N28+Y28","v":0},{"$f":"BF28-$N28+Z28","v":0},{"$f":"BG28-$N28+AA28","v":0},{"$f":"BH28-$N28+AB28","v":0},{"$f":"BI28-$N28+AC28","v":0},{"$f":"BJ28-$N28+AD28","v":0},{"$f":"BK28-$N28+AE28","v":0},{"$f":"BL28-$N28+AF28","v":0},{"$f":"BM28-$N28+AG28","v":0},{"$f":"BN28-$N28+AH28","v":0},{"$f":"BO28-$N28+AI28","v":0},{"$f":"BP28-$N28+AJ28","v":0},{"$f":"BQ28-$N28+AK28","v":0},{"$f":"BR28-$N28+AL28","v":0},{"$f":"BS28-$N28+AM28","v":0},{"$f":"BT28-$N28+AN28","v":0},{"$f":"BU28-$N28+AO28","v":0},{"$f":"BV28-$N28+AP28","v":0},{"$f":"BW28-$N28+AQ28","v":0},{"$f":"BX28-$N28+AR28","v":0},{"$f":"BY28-$N28+AS28","v":0},{"$f":"BZ28-$N28+AT28","v":0},{"$f":"CA28-$N28+AU28","v":0},null,null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Versickerungsgalerie/-brunnen",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Versickerungsgalerie/-brunnen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K29)=INT(Q$26/($K29))),$D29,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Versickerungsgalerie/-brunnen",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Wasserfassung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Wasserfassung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K30)=INT(Q$26/($K30))),$D30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Wasserfassung",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Erdsondenanschluss",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Erdsondenanschluss",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K31)=INT(Q$26/($K31))),$D31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Erdsondenanschluss",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fundamente Rückkühler",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Fundamente Rückkühler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K32)=INT(Q$26/($K32))),$D32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tankraum",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Tankraum",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K33)=INT(Q$26/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tankraum",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletsilo",null,null,30,null,2.5000000000000001E-2,null,"[% Inv.]",null,30,2.5000000000000001E-2,0,0,null,"Schnitzel-/Pelletsilo",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K34)=INT(Q$26/($K34))),$D34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K35)=INT(Q$26/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Erdsonden inkl. Bohrung",null,null,50,null,0.01,null,"[% Inv.]",null,50,{"$f":"IF(ISNUMBER(H37),IF(I37=$D$332,IFERROR(H37/D37,\"-\"),H37/100),IF(ISNUMBER(G37),G37,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H37),I37=$D$332),H37,L37*D37)","v":0},{"$f":"1/K37*D37","v":0},null,"Erdsonden inkl. Bohrung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K37)=INT(Q$26/($K37))),$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX37:CB37)","v":0},null,{"$f":"$D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdsonden inkl. Bohrung",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Erdregister",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Erdregister",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K38)=INT(Q$26/($K38))),$D38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdregister",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sonnenkollektoren",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Sonnenkollektoren",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K39)=INT(Q$26/($K39))),$D39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sonnenkollektoren",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Expansion",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Expansion",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K40)=INT(Q$26/($K40))),$D40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Filteranlage",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Filteranlage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K41)=INT(Q$26/($K41))),$D41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Filteranlage",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pumpenstation",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Pumpenstation",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K42)=INT(Q$26/($K42))),$D42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pumpenstation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Systemtrennung",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Systemtrennung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K43)=INT(Q$26/($K43))),$D43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Systemtrennung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Rückkühler",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Rückkühler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K44)=INT(Q$26/($K44))),$D44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Anschlussleitungen",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Anschlussleitungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K45)=INT(Q$26/($K45))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,{"$f":"IF(CT45+CU45>0,1,0)","v":0}]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT46+CU46>0,1,0)","v":0}]
[null,"Dämmungen",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K47)=INT(Q$26/($K47))),$D47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F48),F48,IF(ISNUMBER(E48),E48,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K48)=INT(Q$26/($K48))),$D48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Hauptgaszuleitung",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H50),IF(I50=$D$332,IFERROR(H50/D50,\"-\"),H50/100),IF(ISNUMBER(G50),G50,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H50),I50=$D$332),H50,L50*D50)","v":0},{"$f":"1/K50*D50","v":0},null,"Hauptgaszuleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K50)=INT(Q$26/($K50))),$D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX50:CB50)","v":0},null,{"$f":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hauptgaszuleitung",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasleitung ab Gasraum",null,null,40,null,5.0000000000000001E-3,null,"[% Inv.]",null,40,5.0000000000000001E-3,0,0,null,"Gasleitung ab Gasraum",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K51)=INT(Q$26/($K51))),$D51,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasleitung ab Gasraum",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Gasstrasse Kessel",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K52)=INT(Q$26/($K52))),$D52,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Einmalige Anschlussgebühr",null,null,40,null,0,null,"[% Inv.]",null,40,0,0,0,null,"Einmalige Anschlussgebühr",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K53)=INT(Q$26/($K53))),$D53,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einmalige Anschlussgebühr",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,{"$f":"IF(CT53+CU53>0,1,0)","v":0}]
[null,"Öltank",null,null,30,null,0.02,null,"[% Inv.]",null,30,0.02,0,0,null,"Öltank",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K54)=INT(Q$26/($K54))),$D54,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölförderungsleitung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Ölförderungsleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K55)=INT(Q$26/($K55))),$D55,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölförderungsleitung",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Ölstrasse Kessel",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K56)=INT(Q$26/($K56))),$D56,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletförderung",null,null,15,null,0.04,null,"[% Inv.]",null,15,0.04,0,0,null,"Schnitzel-/Pelletförderung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K57)=INT(Q$26/($K57))),$D57,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletförderung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K58)=INT(Q$26/($K58))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B58","v":"Weiteres"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF58:CS58)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF58:CS58)","v":0},0]
[null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkessel 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H60),IF(I60=$D$332,IFERROR(H60/D60,\"-\"),H60/100),IF(ISNUMBER(G60),G60,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H60),I60=$D$332),H60,L60*D60)","v":0},{"$f":"1/K60*D60","v":0},null,"Heizkessel 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K60)=INT(Q$26/($K60))),$D60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX60:CB60)","v":0},null,{"$f":"$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Heizkessel 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Heizkessel 2",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K61)=INT(Q$26/($K61))),$D61,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Wärmepumpe 1",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K62)=INT(Q$26/($K62))),$D62,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Wärmepumpe 2",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 2",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K63)=INT(Q$26/($K63))),$D63,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Hydraulische Einbindung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Hydraulische Einbindung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K64)=INT(Q$26/($K64))),$D64,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hydraulische Einbindung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Speicher",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Speicher",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K65)=INT(Q$26/($K65))),$D65,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Speicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K66)=INT(Q$26/($K66))),$D66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K67)=INT(Q$26/($K67))),$D67,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Kaminanlage/Abgasleitung 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H69),IF(I69=$D$332,IFERROR(H69/D69,\"-\"),H69/100),IF(ISNUMBER(G69),G69,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H69),I69=$D$332),H69,L69*D69)","v":0},{"$f":"1/K69*D69","v":0},null,"Kaminanlage/Abgasleitung 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Kaminanlage/Abgasleitung 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Kaminanlage/Abgasleitung 2",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K70)=INT(Q$26/($K70))),$D70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Aschenaustragung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Aschenaustragung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K71)=INT(Q$26/($K71))),$D71,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aschenaustragung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Rauchgasreinigung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Rauchgasreinigung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K72)=INT(Q$26/($K72))),$D72,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rauchgasreinigung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K73)=INT(Q$26/($K73))),$D73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizungsverteiler",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H75),IF(I75=$D$332,IFERROR(H75/D75,\"-\"),H75/100),IF(ISNUMBER(G75),G75,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H75),I75=$D$332),H75,L75*D75)","v":0},{"$f":"1/K75*D75","v":0},null,"Heizungsverteiler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K75)=INT(Q$26/($K75))),$D75,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX75:CB75)","v":0},null,{"$f":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizungsverteiler",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Expansion",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Expansion",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K76)=INT(Q$26/($K76))),$D76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Heizgruppen",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Heizgruppen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K77)=INT(Q$26/($K77))),$D77,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizgruppen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Übergabestationen Heizung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K78)=INT(Q$26/($K78))),$D78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K79)=INT(Q$26/($K79))),$D79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K80)=INT(Q$26/($K80))),$D80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K81)=INT(Q$26/($K81))),$D81,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkörper",null,null,40,null,0.01,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H83),IF(I83=$D$332,IFERROR(H83/D83,\"-\"),H83/100),IF(ISNUMBER(G83),G83,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H83),I83=$D$332),H83,L83*D83)","v":0},{"$f":"1/K83*D83","v":0},null,"Heizkörper",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K83)=INT(Q$26/($K83))),$D83,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX83:CB83)","v":0},null,{"$f":"$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkörper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bodenheizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Bodenheizung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K84)=INT(Q$26/($K84))),$D84,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bodenheizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"TABs",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"TABs",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K85)=INT(Q$26/($K85))),$D85,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TABs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Luftheizapparate",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Luftheizapparate",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K86)=INT(Q$26/($K86))),$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Luftheizapparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Lufterhitzer-Anschluss",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Lufterhitzer-Anschluss",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K87)=INT(Q$26/($K87))),$D87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lufterhitzer-Anschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"KVS-WRG Lüftung",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"KVS-WRG Lüftung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K88)=INT(Q$26/($K88))),$D88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"KVS-WRG Lüftung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K89)=INT(Q$26/($K89))),$D89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K90)=INT(Q$26/($K90))),$D90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Dämmungen"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K91)=INT(Q$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92","v":"8. Sicherheit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gaswarnanlage",null,null,15,null,0.03,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F93),F93,IF(ISNUMBER(E93),E93,0))","v":15},{"$f":"IF(ISNUMBER(H93),IF(I93=$D$332,IFERROR(H93/D93,\"-\"),H93/100),IF(ISNUMBER(G93),G93,0))","v":0.03},{"$f":"IF(AND(ISNUMBER(H93),I93=$D$332),H93,L93*D93)","v":0},{"$f":"1/K93*D93","v":0},null,"Gaswarnanlage",{"$f":"D93","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K93)=INT(Q$26/($K93))),$D93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX93:CB93)","v":0},null,0,{"$f":"AX93-$N93+R93","v":0},{"$f":"AY93-$N93+S93","v":0},{"$f":"AZ93-$N93+T93","v":0},{"$f":"BA93-$N93+U93","v":0},{"$f":"BB93-$N93+V93","v":0},{"$f":"BC93-$N93+W93","v":0},{"$f":"BD93-$N93+X93","v":0},{"$f":"BE93-$N93+Y93","v":0},{"$f":"BF93-$N93+Z93","v":0},{"$f":"BG93-$N93+AA93","v":0},{"$f":"BH93-$N93+AB93","v":0},{"$f":"BI93-$N93+AC93","v":0},{"$f":"BJ93-$N93+AD93","v":0},{"$f":"BK93-$N93+AE93","v":0},{"$f":"BL93-$N93+AF93","v":0},{"$f":"BM93-$N93+AG93","v":0},{"$f":"BN93-$N93+AH93","v":0},{"$f":"BO93-$N93+AI93","v":0},{"$f":"BP93-$N93+AJ93","v":0},{"$f":"BQ93-$N93+AK93","v":0},{"$f":"BR93-$N93+AL93","v":0},{"$f":"BS93-$N93+AM93","v":0},{"$f":"BT93-$N93+AN93","v":0},{"$f":"BU93-$N93+AO93","v":0},{"$f":"BV93-$N93+AP93","v":0},{"$f":"BW93-$N93+AQ93","v":0},{"$f":"BX93-$N93+AR93","v":0},{"$f":"BY93-$N93+AS93","v":0},{"$f":"BZ93-$N93+AT93","v":0},{"$f":"CA93-$N93+AU93","v":0},null,null,"Gaswarnanlage",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank Überwachung Erdreich",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Öltank Überwachung Erdreich",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K94)=INT(Q$26/($K94))),$D94,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank Überwachung Erdreich",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Warnanlage Kältemittel",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Warnanlage Kältemittel",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K95)=INT(Q$26/($K95))),$D95,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warnanlage Kältemittel",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Brandmeldeanlage",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Brandmeldeanlage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K96)=INT(Q$26/($K96))),$D96,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandmeldeanlage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K97)=INT(Q$26/($K97))),$D97,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Warmwasserspeicher",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H99),IF(I99=$D$332,IFERROR(H99/D99,\"-\"),H99/100),IF(ISNUMBER(G99),G99,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H99),I99=$D$332),H99,L99*D99)","v":0},{"$f":"1/K99*D99","v":0},null,"Warmwasserspeicher",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K99)=INT(Q$26/($K99))),$D99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX99:CB99)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warmwasserspeicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verteiler Warmwasser",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Verteiler Warmwasser",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K100)=INT(Q$26/($K100))),$D100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verteiler Warmwasser",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schmutzwasserleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Schmutzwasserleitungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K101)=INT(Q$26/($K101))),$D101,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schmutzwasserleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Apparate",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Apparate",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K102)=INT(Q$26/($K102))),$D102,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Apparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zirkulationsleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Zirkulationsleitungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K103)=INT(Q$26/($K103))),$D103,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zirkulationsleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K104)=INT(Q$26/($K104))),$D104,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K105)=INT(Q$26/($K105))),$D105,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K106)=INT(Q$26/($K106))),$D106,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lüftungsgeräte/Monoblock",null,null,25,null,0.04,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H108),IF(I108=$D$332,IFERROR(H108/D108,\"-\"),H108/100),IF(ISNUMBER(G108),G108,0))","v":0.04},{"$f":"IF(AND(ISNUMBER(H108),I108=$D$332),H108,L108*D108)","v":0},{"$f":"1/K108*D108","v":0},null,"Lüftungsgeräte/Monoblock",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K108)=INT(Q$26/($K108))),$D108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lüftungsgeräte/Monoblock",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Armaturen, Instrumente",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Armaturen, Instrumente",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K109)=INT(Q$26/($K109))),$D109,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Armaturen, Instrumente",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kanäle",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Kanäle",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K110)=INT(Q$26/($K110))),$D110,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX110:CB110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kanäle",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT110+CU110>0,1,0)","v":0}]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K111)=INT(Q$26/($K111))),$D111,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K112)=INT(Q$26/($K112))),$D112,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"11. Metallbauarbeiten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tore, Türen",null,null,30,null,1.2500000000000001E-2,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H114),IF(I114=$D$332,IFERROR(H114/D114,\"-\"),H114/100),IF(ISNUMBER(G114),G114,0))","v":1.2500000000000001E-2},{"$f":"IF(AND(ISNUMBER(H114),I114=$D$332),H114,L114*D114)","v":0},{"$f":"1/K114*D114","v":0},null,"Tore, Türen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K114)=INT(Q$26/($K114))),$D114,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tore, Türen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Podeste/Geländer",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Podeste/Geländer",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K115)=INT(Q$26/($K115))),$D115,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Podeste/Geländer",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Silodeckel",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Silodeckel",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K116)=INT(Q$26/($K116))),$D116,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silodeckel",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Stationäre Hebevorrichtungen",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Stationäre Hebevorrichtungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K117)=INT(Q$26/($K117))),$D117,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Stationäre Hebevorrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K118)=INT(Q$26/($K118))),$D118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aushub",null,null,30,null,0,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H120),IF(I120=$D$332,IFERROR(H120/D120,\"-\"),H120/100),IF(ISNUMBER(G120),G120,0))","v":0},{"$f":"IF(AND(ISNUMBER(H120),I120=$D$332),H120,L120*D120)","v":0},{"$f":"1/K120*D120","v":0},null,"Aushub",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K120)=INT(Q$26/($K120))),$D120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX120:CB120)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aushub",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gebäudekostenanteil Zentrale",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Gebäudekostenanteil Zentrale",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K121)=INT(Q$26/($K121))),$D121,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gebäudekostenanteil Zentrale",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baumeisterarbeiten",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Baumeisterarbeiten",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K122)=INT(Q$26/($K122))),$D122,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B122","v":"Baumeisterarbeiten"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF122:CS122)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF122:CS122)","v":0},0]
[null,"Fluchteinrichtungen",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Fluchteinrichtungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K123)=INT(Q$26/($K123))),$D123,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fluchteinrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zufahrt Schnitzel-/Pelletsilo",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Zufahrt Schnitzel-/Pelletsilo",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K124)=INT(Q$26/($K124))),$D124,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zufahrt Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K125)=INT(Q$26/($K125))),$D125,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Graben Fernleitung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H127),IF(I127=$D$332,IFERROR(H127/D127,\"-\"),H127/100),IF(ISNUMBER(G127),G127,0))","v":5.0000000000000001E-3},{"$f":"IF(AND(ISNUMBER(H127),I127=$D$332),H127,L127*D127)","v":0},{"$f":"1/K127*D127","v":0},null,"Graben Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K127)=INT(Q$26/($K127))),$D127,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Graben Hausanschlüsse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Hausanschlüsse",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K128)=INT(Q$26/($K128))),$D128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Hausanschlüsse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K129)=INT(Q$26/($K129))),$D129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Kalte Fernleitung",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H131),IF(I131=$D$332,IFERROR(H131/D131,\"-\"),H131/100),IF(ISNUMBER(G131),G131,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H131),I131=$D$332),H131,L131*D131)","v":0},{"$f":"1/K131*D131","v":0},null,"Kalte Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K131)=INT(Q$26/($K131))),$D131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX131:CB131)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kalte Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Heizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Heizung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K132)=INT(Q$26/($K132))),$D132,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Sanitär",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Sanitär",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K133)=INT(Q$26/($K133))),$D133,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Sanitär",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Anschlussleitungen Haus",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Anschlussleitungen Haus",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K134)=INT(Q$26/($K134))),$D134,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen Haus",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Übergabestationen Heizung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K135)=INT(Q$26/($K135))),$D135,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K136)=INT(Q$26/($K136))),$D136,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K137)=INT(Q$26/($K137))),$D137,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K138)=INT(Q$26/($K138))),$D138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Feldgeräte",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,{"$f":"IF(ISNUMBER(H140),IF(I140=$D$332,IFERROR(H140/D140,\"-\"),H140/100),IF(ISNUMBER(G140),G140,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H140),I140=$D$332),H140,L140*D140)","v":0},0,null,"Feldgeräte",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K140)=INT(Q$26/($K140))),$D140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX140:CB140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Feldgeräte",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Schaltschränke",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K141)=INT(Q$26/($K141))),$D141,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Leitsystem",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Leitsystem",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K142)=INT(Q$26/($K142))),$D142,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leitsystem",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K143)=INT(Q$26/($K143))),$D143,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Baustromverteilung",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H145),IF(I145=$D$332,IFERROR(H145/D145,\"-\"),H145/100),IF(ISNUMBER(G145),G145,0))","v":0},{"$f":"IF(AND(ISNUMBER(H145),I145=$D$332),H145,L145*D145)","v":0},0,null,"Baustromverteilung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K145)=INT(Q$26/($K145))),$D145,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baustromverteilung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,0,0,0,null,"Demontagen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K146)=INT(Q$26/($K146))),$D146,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke HV/UV",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Schaltschränke HV/UV",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K147)=INT(Q$26/($K147))),$D147,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke HV/UV",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Elektrotrasse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Elektrotrasse",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K148)=INT(Q$26/($K148))),$D148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Elektrotrasse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Beleuchtung",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Beleuchtung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K149)=INT(Q$26/($K149))),$D149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Beleuchtung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verkabelung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Verkabelung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K150)=INT(Q$26/($K150))),$D150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verkabelung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Einspeisung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Einspeisung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K151)=INT(Q$26/($K151))),$D151,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einspeisung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Telefon, Netzwerkanschluss",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Telefon, Netzwerkanschluss",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K152)=INT(Q$26/($K152))),$D152,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Telefon, Netzwerkanschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Busleitungen",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Busleitungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K153)=INT(Q$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Busleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K154)=INT(Q$26/($K154))),$D154,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B154","v":"Weiteres"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF154:CS154)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF154:CS154)","v":0},0]
[null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Provisorien",null,null,20,null,0,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F156),F156,IF(ISNUMBER(E156),E156,0))","v":20},{"$f":"IF(ISNUMBER(H156),IF(I156=$D$332,IFERROR(H156/D156,\"-\"),H156/100),IF(ISNUMBER(G156),G156,0))","v":0},{"$f":"IF(AND(ISNUMBER(H156),I156=$D$332),H156,L156*D156)","v":0},0,null,{"$f":"B156","v":"Provisorien"},{"$f":"D156","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K156)=INT(Q$26/($K156))),$D156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX156:CB156)","v":0},null,{"$f":"$D156","v":0},{"$f":"AX156-$N156+R156","v":0},{"$f":"AY156-$N156+S156","v":0},{"$f":"AZ156-$N156+T156","v":0},{"$f":"BA156-$N156+U156","v":0},{"$f":"BB156-$N156+V156","v":0},{"$f":"BC156-$N156+W156","v":0},{"$f":"BD156-$N156+X156","v":0},{"$f":"BE156-$N156+Y156","v":0},{"$f":"BF156-$N156+Z156","v":0},{"$f":"BG156-$N156+AA156","v":0},{"$f":"BH156-$N156+AB156","v":0},{"$f":"BI156-$N156+AC156","v":0},{"$f":"BJ156-$N156+AD156","v":0},{"$f":"BK156-$N156+AE156","v":0},{"$f":"BL156-$N156+AF156","v":0},{"$f":"BM156-$N156+AG156","v":0},{"$f":"BN156-$N156+AH156","v":0},{"$f":"BO156-$N156+AI156","v":0},{"$f":"BP156-$N156+AJ156","v":0},{"$f":"BQ156-$N156+AK156","v":0},{"$f":"BR156-$N156+AL156","v":0},{"$f":"BS156-$N156+AM156","v":0},{"$f":"BT156-$N156+AN156","v":0},{"$f":"BU156-$N156+AO156","v":0},{"$f":"BV156-$N156+AP156","v":0},{"$f":"BW156-$N156+AQ156","v":0},{"$f":"BX156-$N156+AR156","v":0},{"$f":"BY156-$N156+AS156","v":0},{"$f":"BZ156-$N156+AT156","v":0},{"$f":"CA156-$N156+AU156","v":0},null,null,"Provisorien",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Abbrucharbeiten",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Abbrucharbeiten",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K157)=INT(Q$26/($K157))),$D157,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Abbrucharbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kabelgräben",null,null,20,null,5.0000000000000001E-3,null,"[% Inv.]",null,20,5.0000000000000001E-3,0,0,null,"Kabelgräben",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K158)=INT(Q$26/($K158))),$D158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kabelgräben",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Durchbrüche, Kernbohrungen",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Durchbrüche, Kernbohrungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K159)=INT(Q$26/($K159))),$D159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Durchbrüche, Kernbohrungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fundamente, Sockel",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Fundamente, Sockel",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K160)=INT(Q$26/($K160))),$D160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente, Sockel",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Maurerarbeiten",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Maurerarbeiten",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K161)=INT(Q$26/($K161))),$D161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Maurerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT161+CU161>0,1,0)","v":0}]
[null,"Brandabschottungen",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Brandabschottungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K162)=INT(Q$26/($K162))),$D162,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandabschottungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gerüste",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Gerüste",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K163)=INT(Q$26/($K163))),$D163,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gerüste",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kran, Pneukran",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Kran, Pneukran",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K164)=INT(Q$26/($K164))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kran, Pneukran",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H167),IF(I167=$D$332,IFERROR(H167/D167,\"-\"),H167/100),IF(ISNUMBER(G167),G167,0))","v":0},{"$f":"IF(AND(ISNUMBER(H167),I167=$D$332),H167,L167*D167)","v":0},0,null,"Demontagen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K167)=INT(Q$26/($K167))),$D167,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX167:CB167)","v":0},null,{"$f":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Malerarbeiten",null,null,15,null,5.0000000000000001E-3,null,"[% Inv.]",null,15,5.0000000000000001E-3,0,0,null,"Malerarbeiten",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K168)=INT(Q$26/($K168))),$D168,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Malerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baureinigung",null,null,15,null,0,null,"[% Inv.]",null,15,0,0,0,null,"Baureinigung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K169)=INT(Q$26/($K169))),$D169,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baureinigung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Umgebungsarbeiten",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Umgebungsarbeiten",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K170)=INT(Q$26/($K170))),$D170,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Umgebungsarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K171)=INT(Q$26/($K171))),$D171,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Unvorhergesehenes Technik",null,null,20,null,0.02,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H173),IF(I173=$D$332,IFERROR(H173/D173,\"-\"),H173/100),IF(ISNUMBER(G173),G173,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H173),I173=$D$332),H173,L173*D173)","v":0},0,null,"Unvorhergesehenes Technik",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K173)=INT(Q$26/($K173))),$D173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX173:CB173)","v":0},null,{"$f":"$D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Technik",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Unvorhergesehenes Bauliches",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Unvorhergesehenes Bauliches",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K174)=INT(Q$26/($K174))),$D174,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Bauliches",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT175+CU175>0,1,0)","v":1}]
[null,"HLKKSE-Ingenieur",null,null,25,null,null,null,null,null,25,{"$f":"IF(ISNUMBER(H176),IF(I176=$D$332,IFERROR(H176/D176,\"-\"),H176/100),IF(ISNUMBER(G176),G176,0))","v":0},{"$f":"IF(AND(ISNUMBER(H176),I176=$D$332),H176,L176*D176)","v":0},0,null,"HLKKSE-Ingenieur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K176)=INT(Q$26/($K176))),$D176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX176:CB176)","v":0},null,{"$f":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"HLKKSE-Ingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bauingenieur",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bauingenieur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K177)=INT(Q$26/($K177))),$D177,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bauingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Eigenleistungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Eigenleistungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K178)=INT(Q$26/($K178))),$D178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Eigenleistungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Geologe, Akustiker, Bauphysiker",null,null,25,null,null,null,null,null,25,0,0,0,null,"Geologe, Akustiker, Bauphysiker",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K179)=INT(Q$26/($K179))),$D179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Geologe, Akustiker, Bauphysiker",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bewilligungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bewilligungen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K180)=INT(Q$26/($K180))),$D180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bewilligungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Repro, Plot, Kopien, Spesen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Repro, Plot, Kopien, Spesen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K181)=INT(Q$26/($K181))),$D181,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Repro, Plot, Kopien, Spesen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"QS (Planung, Ausführung)",null,null,25,null,null,null,null,null,25,0,0,0,null,"QS (Planung, Ausführung)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K182)=INT(Q$26/($K182))),$D182,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"QS (Planung, Ausführung)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO nach Inbetriebnahme",null,null,25,null,null,null,null,null,25,0,0,0,null,"BO nach Inbetriebnahme",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K183)=INT(Q$26/($K183))),$D183,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO nach Inbetriebnahme",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO periodisch alle 5 Jahre",null,null,5,null,null,null,null,null,5,0,0,0,null,"BO periodisch alle 5 Jahre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K184)=INT(Q$26/($K184))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO periodisch alle 5 Jahre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übersicht"]
[null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Wärmequelle Technisch"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Energiezulieferung"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Wärmeerzeugung"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Kaminanlage"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Wärmeverteilung"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Wärmeabgabe"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sicherheit"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitär"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Lüftung"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Metallbauarbeiten"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Bauliches Zentrale"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Wärmeverbund Baumeister"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Wärmeverbund Leitungen"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MSRL"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Elektro"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Baumeister"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Baunebenkosten"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Unvorhergesehenes"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honorare/Nebenkosten"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Investitionskosten total",null,null,30,null,{"$f":"VLOOKUP(C12,$C$279:$G$293,5,0)*H297+VLOOKUP(C20,$C$279:$G$293,5,0)*H298","v":0},null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F208),F208,IF(ISNUMBER(E208),E208,0))","v":30},{"$f":"IF(ISNUMBER(H208),IF(I208=$D$332,IFERROR(H208/D208,\"-\"),H208/100),IF(ISNUMBER(G208),G208,0))","v":0},{"$f":"IF(AND(ISNUMBER(H208),I208=$D$332),H208,L208*D208)","v":0},{"$f":"1/K208*D208","v":0},null,"Berechnung falls Investitionskosten total eingegeben werden",{"$f":"D208","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K208)=INT(Q$26/($K208))),$D208,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$207:$CB$207,Betrachtungszeit_Heizung,AX208:CB208)","v":0},null,{"$f":"$D208","v":0},{"$f":"AX208-$N208+R208","v":0},{"$f":"AY208-$N208+S208","v":0},{"$f":"AZ208-$N208+T208","v":0},{"$f":"BA208-$N208+U208","v":0},{"$f":"BB208-$N208+V208","v":0},{"$f":"BC208-$N208+W208","v":0},{"$f":"BD208-$N208+X208","v":0},{"$f":"BE208-$N208+Y208","v":0},{"$f":"BF208-$N208+Z208","v":0},{"$f":"BG208-$N208+AA208","v":0},{"$f":"BH208-$N208+AB208","v":0},{"$f":"BI208-$N208+AC208","v":0},{"$f":"BJ208-$N208+AD208","v":0},{"$f":"BK208-$N208+AE208","v":0},{"$f":"BL208-$N208+AF208","v":0},{"$f":"BM208-$N208+AG208","v":0},{"$f":"BN208-$N208+AH208","v":0},{"$f":"BO208-$N208+AI208","v":0},{"$f":"BP208-$N208+AJ208","v":0},{"$f":"BQ208-$N208+AK208","v":0},{"$f":"BR208-$N208+AL208","v":0},{"$f":"BS208-$N208+AM208","v":0},{"$f":"BT208-$N208+AN208","v":0},{"$f":"BU208-$N208+AO208","v":0},{"$f":"BV208-$N208+AP208","v":0},{"$f":"BW208-$N208+AQ208","v":0},{"$f":"BX208-$N208+AR208","v":0},{"$f":"BY208-$N208+AS208","v":0},{"$f":"BZ208-$N208+AT208","v":0},{"$f":"CA208-$N208+AU208","v":0}]
[null,"Investitionskosten abzügl. Förderbeiträge total","CHF",{"$f":"IF(C24=\"ja\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Restwert und Fördergeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Restwert am Ende der Betrachtungszeit","CHF",{"$f":"IF(C24=\"ja\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Fördergeld",{"$f":"D209","v":0},{"$f":"IF($C24=\"ja\",SUM(R27:R185),R208)","v":0},{"$f":"IF($C24=\"ja\",SUM(S27:S185),S208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung=AG26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",{"$f":"SUM(Q210:Q211)*(1+Inflationsindex)^Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG210:AG211)*(1+Inflationsindex)^AG$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"Q212*(1+Kalkulationszinssatz)^-Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q213:AU213)","v":0}]
[null,"Wartungskosten (Wärmeerzeuger 1 und 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"ja\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Wartungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten (Wärmeerzeugung 1 und 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R216*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q217:AU217)","v":0}]
["K","Betriebsführung",null,null,null,"CHF/a"]
[null,"Entsorgung von Asche und Schlamm bei Holzfeuerungen",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Betriebskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Versicherung",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weiteres",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R220*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q221:AU221)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Energiekosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total",null,null,null,null,null,null,null,null,null,null,"Energiekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Leistungskosten",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,2,0)*IF(C21=14,C16/C18*12,C16)","v":0},{"$f":"SUM(C225:D225)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Energiepreissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Energiekosten",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Input_Generell!$W$9:$AB$21,3,0)/100*C11*1000)","v":0},{"$f":"IF(C21=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C19*1000,VLOOKUP(C21,Input_Generell!$W$9:$AB$21,3,0)/100*C19*1000)","v":0},{"$f":"SUM(C226:D226)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R225*(1+Kalkulationszinssatz)^-R$26","v":0},{"$f":"S225*(1+Kalkulationszinssatz)^-S$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q226:AU226)","v":0}]
[null,"Total",{"$f":"SUM(C225:C226)","v":0},{"$f":"SUM(D225:D226)","v":0},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Betrieb: Externe Kosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,5,0)/1000*C19","v":0},{"$f":"SUM(C230:D230)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Betrieb: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E232+E232*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R231+R231*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C230*Kosten_THG","v":0},{"$f":"D230*Kosten_THG","v":0},{"$f":"SUM(C232:D232)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R231*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q232:AU232)","v":0}]
[]
[null,"Entsorgungskosten (Wärmeerzeugung 1 und 2)",null,"Default überschreiben",null,null,null,null,null,null,null,null,null,null,null,"Entsorgung am Ende der Betrachtungszeit der Lebenszyklusrechnung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Entsorgungskosten in % der Investition",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"ja\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R235*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q236:AU236)","v":0}]
[]
[null,"Umweltrelevante Angaben Erstellung und Entsorgung Wärmeerzeuger und baulicher Massnahmen"]
[null,"Die Treibhausgas-Emissionen und Umweltbelastungspunkte, die aus der Erstellung und Entsorgung der Wärmeerzeuger entstehen, werden im Folgenden automatisch berechnet (ausgenommen Auswahl 'Weitere Wärmeerzeuger'). Für die Berechnung der Treibhausgas-Emissionen und Umweltbelastungspunkte, die aufgrund von Aushub und Beton-Bauten entstehen, müssen Angaben zur Grösse der Bauten gemacht werden.\nAnhand der Default-Werte kann die Grössenordnung der Treibhausgas-Emissionen und Umweltbelastungspunkte aus Herstellung und Entsorgung ermittelt werden (Wiederbeschaffungen sind nicht berücksichtigt). Insbesondere wenn Systeme mit erneuerbaren Energieträgern verglichen werden, empfiehlt sich jedoch eine genauere Abklärung. Falls aus der Herstellung und Entsorgung keine Daten einbezogen werden sollen, können die Default-Werte mit 0 überschrieben werden."]
[]
["K","Erstellung und Entsorgung Wärmeerzeuger:\nExterne Kosten",{"$f":"\"Wärmeerzeuger 1 \n(\"&$C$7&\")\"","v":"Wärmeerzeuger 1 \n(BITTE WÄHLEN)"},"Default\nüberschreiben",{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Default\nüberschreiben","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"kein Default\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"kein Default\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UBP"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Aushub und Beton-Bauten\n(Wärmeerzeuger 1 und 2)","Länge [m]","Breite [m]","Höhe [m]","Oberfläche [m2]","Beton bei 20 cm Wanddicke [m3]","Aushub [m3]"]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C247*D247+C247*E247+D247*E247)","v":0},{"$f":"F247*0.2","v":0},{"$f":"VLOOKUP(B247,$B$296:$C$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C249*D249+C249*E249+D249*E249)","v":0},{"$f":"F249*0.2","v":0},0]
[null,"Total",null,null,null,{"$f":"SUM(F247:F249)","v":0},{"$f":"SUM(G247:G249)","v":0},{"$f":"SUM(H247:H249)","v":0}]
[null,"Erstellung und Entsorgung Aushub und Beton-Bauten: Externe Kosten","Beton","Aushub","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UBP",null,null,null,null,null,null,null,null,null,"Bauliche Massnahmen: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C252*Kosten_THG","v":0},{"$f":"D252*Kosten_THG","v":0},{"$f":"SUM(C254:D254)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Lebenszykluskosten"]
[null,"Kosten der gesamten Wärmeerzeugung über den gesamten Lebenszyklus gesehen (in Form des Nettobarwertes = Kapitalwert)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Anschaffungskosten (abzüglich Förderbeitrag, Restwert)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Anschaffungskosten (abzüglich Förderbeitrag, Restwert)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wartungskosten",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Wartungskosten",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Betriebskosten",{"$f":"Q221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energiekosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Energiekosten",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)&\" (Betrieb und Erstellung/Entsorgung)\"","v":"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)",{"$f":"Q232+Q254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Entsorgungskosten",null,null,{"$f":"AV264","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Entsorgungskosten",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"AV265","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q259:Q264)","v":0},{"$f":"SUM(R259:R264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU259:AU264)","v":0},{"$f":"SUM(AV259:AV264)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total aufsummiert",{"$f":"Q265","v":0},{"$f":"Q266+R265","v":0},{"$f":"R266+S265","v":0},{"$f":"S266+T265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT266+AU265","v":0}]
[null,"Treibhausgasemissionen Erstellung/Entsorgung Wärmeerzeuger und bauliche Massnahmen (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramm Anzeige Betrachtungszeit",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0}]
[null,"Treibhausgasemissionen Betrieb (Scope 1 und 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13 Erstellung/Entsorgung Wärmeerzeuger sowie Aushub und Beton-Bauten",null,null,{"$f":"G243+E253","v":0},"UBP"]
[null,"Umweltbelastungspunkte UBP'13 Betrieb",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UBP"]
["K","Gestehungskosten pro kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"Rp./kWh"]
["K","Wärmegestehungspreis (Jahreskosten pro kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"Rp./kWh"]
[]
[]
[]
[null,"Auswahlfelder und Defaultwerte"]
[]
["K","Auswahlfeld","Wärmeversorgung Nummer","Energieträger-Nummer","Energieträger","Wirkungs-grad/JAZ","Wartung bei Eingabe Totalinvest."]
[null,"BITTE WÄHLEN",0,0,"Energieträger","Wirkungsgrad/Jahresarbeitszahl JAZ",0]
[null,"Wärmepumpe See-/Flusswasser",1,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Grundwasser",2,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Erdsonde/Erdregister",3,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Luft",4,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",1.4999999999999999E-2]
[null,"Wärmepumpe andere (z.B. Abwärme)",5,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Fernwärme",6,6,"Fernwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Pellets",7,4,"Pellets","Wirkungsgrad",2.5000000000000001E-2]
[null,"Heizkessel Holzschnitzel",8,5,"Holzschnitzel","Wirkungsgrad",2.5000000000000001E-2]
[null,"Solarthermie",9,0,"Sonnenenergie","Wirkungsgrad",0.01]
[null,"Direkte Abwärmenutzung",10,0,"Abwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Biogas",11,2,"Biogas Brennstoff","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Erdgas",12,1,"Erdgas","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Heizöl",13,3,"Heizöl","Wirkungsgrad",2.5000000000000001E-2]
[null,"Weitere Wärmeerzeugung",14,11,{"$f":"Input_Generell!B16","v":"Weitere"},"Wirkungsgrad",1.4999999999999999E-2]
[]
[null,"Auswahlliste bauliche Massnahmen","Aushub einrechnen (1=ja)?",null,"Hilfsberechnung für Einrechnung der Wartungskosten bei Investitionskosten"]
[null,"BITTE WÄHLEN",0,null,null,"Wärme-versorger gewählt?","Wärme-abgabe einrechnen?","Gewich-tung"]
[null,"Neue Technikzentrale im Erdreich",1,null,"Erzeuger 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Neue Technikzentrale im Gebäude",0,null,"Erzeuger 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Neuer Brennstofflagerraum im Erdreich",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Neuer Brennstofflagerraum im Gebäude",0]
[null,"Weitere bauliche Massnahmen im Erdreich",1]
[null,"Weitere bauliche Massnahmen im Gebäude",0]
[]
[]
["K","Aushub und Beton-Bauten Herstellung und Entsorgung"]
[null,"Wärmeversorgung Nr.","Kategorie","Einheit","Treibhausgas-Emissionen [g CO2eq]","Umweltbelastungspunkte [UBP13]"]
[null,"alle","01.003 Tiefbaubeton (ohne Bewehrung)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"alle","62.001 Aushub maschinell, Durchschnitt","m3 Aushubvolumen",412,489]
[]
[]
["K","Wärmeerzeuger Herstellung und Entsorgung",null,null,"Treibhausgas-Emissionen [g CO2eq]",null,"Umweltbelastungs-punkte [UBP13]"]
[null,"Wärmeversorgung Nr.","Referenz-Wärmeerzeuger / Quelle","Bezugseinheit (ohne Skalierungsfaktor)","Skalierung mit \nkW^0.7","Skalierung mit kW (linear)","Skalierung kW^0.7","Skalierung mit kW"]
[null,0,"keine","-",0,0,0,0]
[null,1,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"Erdsonden-WP, 10 kW","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"Erdsonden-WP, 10 kW;\nErdsonden, 150 m für 10 kW (linear)","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"Luft-WP, 8 kW","kW Erzeugerleistung",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"keine","-",0,0,0,0]
[null,7,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 Flachkollektor für Warmwasser MFH","m2 Kollektorfläche",0,155000,0,394000]
[null,10,"keine","-",0,0,0,0]
[null,11,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Heizkessel, 100 kW","kW Erzeugerleistung",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"keine","-","kein Default","kein Default","kein Default","kein Default"]
[]
[null,"Auswahlfeld"]
[null,"BITTE WÄHLEN",null,"Auswahlfeld"]
[null,"ja",null,"[% Inv.]"]
[null,"nein",null,"[CHF/a]"]
[null,null,null,"(wird in Formel genutzt)"]

{"sheet":"Heizung_V2","index":4,"n_rows":333,"n_cols":100,"rows_kept":333,"cut":false,"hidden":false,"merged":[[310,4,310,5],[310,6,310,7],[5,2,5,8],[6,3,6,8],[24,7,24,8],[238,1,238,8],[294,4,294,7]]}
[null,"DATENEINGABE HEIZUNG/WÄRMEERZEUGUNG"]
[]
[null,"Angaben des Anbieters (mit Angebot abzugeben)"]
[]
[null,"Variante","V2"]
[null,"Variantenbeschreibung"]
["K","Wärmeerzeuger 1","BITTE WÄHLEN",{"$f":"IF(OR(C13=3,C13=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (siehe auch Kommentar)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"JAZ > 7, bitte prüfen\",IF(AND(B10=\"Wirkungsgrad\",C10<>\"\",OR(C10>100,C10<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Wärmeerzeuger 2","BITTE WÄHLEN",{"$f":"IF(OR(C21=3,C21=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (s. auch Komm. unter Wärmeerz. 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"JAZ > 7, bitte prüfen\",IF(AND(B18=\"Wirkungsgrad\",C18<>\"\",OR(C18>100,C18<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,3,0))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BITTE WÄHLEN","Seewasser-Wärmepumpe","Grundwasser-Wärmepumpe","Erdsonden-Wärmepumpe","Luft-Wärmepumpe","Andere Wärmepumpe (z.B. Abwärme)","Fernwärme","Pellets","Holzschnitzel","Solarthermie","Direkte Abwärmenutzung","Biogas","Erdgas","Heizöl"]
[]
[null,"Förderbeiträge total",null,"CHF"]
[null,"Investitionskosten detailliert eingeben?","nein",null,null,null,null,null,null,null,"Rechenwerte",null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzeige"]
["K","Investitionskosten (Wärmeerzeuger 1 und 2)","Beschreibung","Investition [CHF]","Lebensdauer [a]","Default überschreiben","Wartung\n[% Inv.]","Default überschreiben\n[% Inv. oder CHF/a]",null,null,"Lebens-\ndauer [a]","Wartung \n[%  Inv.]","Wartung [CHF/a]","Jährliche Ab-schreibung [CHF/a]",null,null,"(Re)Investition in CHF im Jahr…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert am Ende der Betrachtungszeit",null,"Restwert nach Abschreibung am Ende des Jahres… (Berücksichtigt Reinvestition nach Ablauf der Lebensdauer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,"Zeile für Wärmerzeuger 1","Zeile für Wärmerzeuger 2","Zeile einblenden (1=ja)"]
["K","1. Wärmequelle Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF26:CS26)","v":1},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF26:CS26)","v":1},{"$f":"IF(CT26+CU26>0,1,0)","v":1}]
[null,"Grundwasserbohrung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":30},{"$f":"IF(ISNUMBER(H27),IF(I27=$D$332,IFERROR(H27/D27,\"-\"),H27/100),IF(ISNUMBER(G27),G27,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H27),I27=$D$332),H27,L27*D27)","v":0},{"$f":"1/K27*D27","v":0},null,"Grundwasserbohrung",{"$f":"D27","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K27)=INT(Q$26/($K27))),$D27,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX27:CB27)","v":0},null,{"$f":"$D27","v":0},{"$f":"AX27-$N27+R27","v":0},{"$f":"AY27-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grundwasserbohrung",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,null,30,null,0.02,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F28),F28,IF(ISNUMBER(E28),E28,0))","v":30},{"$f":"IF(ISNUMBER(H28),IF(I28=$D$332,IFERROR(H28/D28,\"-\"),H28/100),IF(ISNUMBER(G28),G28,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H28),I28=$D$332),H28,L28*D28)","v":0},{"$f":"1/K28*D28","v":0},null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D28","v":0},{"$f":"AX28-$N28+R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Versickerungsgalerie/-brunnen",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Versickerungsgalerie/-brunnen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Versickerungsgalerie/-brunnen",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Wasserfassung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Wasserfassung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Wasserfassung",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Erdsondenanschluss",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Erdsondenanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Erdsondenanschluss",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fundamente Rückkühler",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Fundamente Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tankraum",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Tankraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tankraum",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletsilo",null,null,30,null,2.5000000000000001E-2,null,"[% Inv.]",null,30,2.5000000000000001E-2,0,0,null,"Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K35)=INT(AF$26/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35-$N35+AP35","v":0},0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Erdsonden inkl. Bohrung",null,null,50,null,0.01,null,"[% Inv.]",null,50,{"$f":"IF(ISNUMBER(H37),IF(I37=$D$332,IFERROR(H37/D37,\"-\"),H37/100),IF(ISNUMBER(G37),G37,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H37),I37=$D$332),H37,L37*D37)","v":0},{"$f":"1/K37*D37","v":0},null,"Erdsonden inkl. Bohrung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K37)=INT(Q$26/($K37))),$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX37:CB37)","v":0},null,{"$f":"$D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN37-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdsonden inkl. Bohrung",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Erdregister",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Erdregister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdregister",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sonnenkollektoren",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Sonnenkollektoren",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sonnenkollektoren",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Expansion",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Filteranlage",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Filteranlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Filteranlage",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pumpenstation",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Pumpenstation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pumpenstation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Systemtrennung",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Systemtrennung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Systemtrennung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Rückkühler",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Anschlussleitungen",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Anschlussleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K45)=INT(AF$26/($K45))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Hauptgaszuleitung",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H50),IF(I50=$D$332,IFERROR(H50/D50,\"-\"),H50/100),IF(ISNUMBER(G50),G50,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H50),I50=$D$332),H50,L50*D50)","v":0},{"$f":"1/K50*D50","v":0},null,"Hauptgaszuleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K50)=INT(Q$26/($K50))),$D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX50:CB50)","v":0},null,{"$f":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hauptgaszuleitung",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasleitung ab Gasraum",null,null,40,null,5.0000000000000001E-3,null,"[% Inv.]",null,40,5.0000000000000001E-3,0,0,null,"Gasleitung ab Gasraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasleitung ab Gasraum",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Gasstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Einmalige Anschlussgebühr",null,null,40,null,0,null,"[% Inv.]",null,40,0,0,0,null,"Einmalige Anschlussgebühr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"BE53-$N53+Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einmalige Anschlussgebühr",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank",null,null,30,null,0.02,null,"[% Inv.]",null,30,0.02,0,0,null,"Öltank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX54-$N54+R54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölförderungsleitung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Ölförderungsleitung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölförderungsleitung",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Ölstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletförderung",null,null,15,null,0.04,null,"[% Inv.]",null,15,0.04,0,0,null,"Schnitzel-/Pelletförderung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletförderung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K58)=INT(AF$26/($K58))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkessel 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H60),IF(I60=$D$332,IFERROR(H60/D60,\"-\"),H60/100),IF(ISNUMBER(G60),G60,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H60),I60=$D$332),H60,L60*D60)","v":0},{"$f":"1/K60*D60","v":0},null,"Heizkessel 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K60)=INT(Q$26/($K60))),$D60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX60:CB60)","v":0},null,{"$f":"$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Heizkessel 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Heizkessel 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Wärmepumpe 1",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Wärmepumpe 2",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Hydraulische Einbindung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Hydraulische Einbindung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hydraulische Einbindung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Speicher",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Speicher",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Speicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Kaminanlage/Abgasleitung 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H69),IF(I69=$D$332,IFERROR(H69/D69,\"-\"),H69/100),IF(ISNUMBER(G69),G69,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H69),I69=$D$332),H69,L69*D69)","v":0},{"$f":"1/K69*D69","v":0},null,"Kaminanlage/Abgasleitung 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Kaminanlage/Abgasleitung 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Kaminanlage/Abgasleitung 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Aschenaustragung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Aschenaustragung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Aschenaustragung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Rauchgasreinigung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Rauchgasreinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rauchgasreinigung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizungsverteiler",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H75),IF(I75=$D$332,IFERROR(H75/D75,\"-\"),H75/100),IF(ISNUMBER(G75),G75,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H75),I75=$D$332),H75,L75*D75)","v":0},{"$f":"1/K75*D75","v":0},null,"Heizungsverteiler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K75)=INT(Q$26/($K75))),$D75,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX75:CB75)","v":0},null,{"$f":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizungsverteiler",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Expansion",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Heizgruppen",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Heizgruppen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizgruppen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkörper",null,null,40,null,0.01,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H83),IF(I83=$D$332,IFERROR(H83/D83,\"-\"),H83/100),IF(ISNUMBER(G83),G83,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H83),I83=$D$332),H83,L83*D83)","v":0},{"$f":"1/K83*D83","v":0},null,"Heizkörper",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K83)=INT(Q$26/($K83))),$D83,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX83:CB83)","v":0},null,{"$f":"$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY83-$N83+AS83","v":0},0,0,null,null,"Heizkörper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bodenheizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Bodenheizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bodenheizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"TABs",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"TABs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TABs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Luftheizapparate",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Luftheizapparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Luftheizapparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Lufterhitzer-Anschluss",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Lufterhitzer-Anschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lufterhitzer-Anschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"KVS-WRG Lüftung",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"KVS-WRG Lüftung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"KVS-WRG Lüftung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Dämmungen"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Dämmungen"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gaswarnanlage",null,null,15,null,0.03,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F93),F93,IF(ISNUMBER(E93),E93,0))","v":15},{"$f":"IF(ISNUMBER(H93),IF(I93=$D$332,IFERROR(H93/D93,\"-\"),H93/100),IF(ISNUMBER(G93),G93,0))","v":0.03},{"$f":"IF(AND(ISNUMBER(H93),I93=$D$332),H93,L93*D93)","v":0},{"$f":"1/K93*D93","v":0},null,"Gaswarnanlage",{"$f":"D93","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K93)=INT(Q$26/($K93))),$D93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX93:CB93)","v":0},null,0,{"$f":"AX93-$N93+R93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN93-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaswarnanlage",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank Überwachung Erdreich",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Öltank Überwachung Erdreich",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank Überwachung Erdreich",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Warnanlage Kältemittel",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Warnanlage Kältemittel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warnanlage Kältemittel",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Brandmeldeanlage",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Brandmeldeanlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandmeldeanlage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Warmwasserspeicher",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H99),IF(I99=$D$332,IFERROR(H99/D99,\"-\"),H99/100),IF(ISNUMBER(G99),G99,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H99),I99=$D$332),H99,L99*D99)","v":0},{"$f":"1/K99*D99","v":0},null,"Warmwasserspeicher",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K99)=INT(Q$26/($K99))),$D99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX99:CB99)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warmwasserspeicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verteiler Warmwasser",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Verteiler Warmwasser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verteiler Warmwasser",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schmutzwasserleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Schmutzwasserleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schmutzwasserleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Apparate",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Apparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Apparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zirkulationsleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Zirkulationsleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zirkulationsleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lüftungsgeräte/Monoblock",null,null,25,null,0.04,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H108),IF(I108=$D$332,IFERROR(H108/D108,\"-\"),H108/100),IF(ISNUMBER(G108),G108,0))","v":0.04},{"$f":"IF(AND(ISNUMBER(H108),I108=$D$332),H108,L108*D108)","v":0},{"$f":"1/K108*D108","v":0},null,"Lüftungsgeräte/Monoblock",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K108)=INT(Q$26/($K108))),$D108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lüftungsgeräte/Monoblock",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Armaturen, Instrumente",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Armaturen, Instrumente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Armaturen, Instrumente",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kanäle",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Kanäle",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX110:CB110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM110-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kanäle",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Metallbauarbeiten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tore, Türen",null,null,30,null,1.2500000000000001E-2,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H114),IF(I114=$D$332,IFERROR(H114/D114,\"-\"),H114/100),IF(ISNUMBER(G114),G114,0))","v":1.2500000000000001E-2},{"$f":"IF(AND(ISNUMBER(H114),I114=$D$332),H114,L114*D114)","v":0},{"$f":"1/K114*D114","v":0},null,"Tore, Türen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K114)=INT(Q$26/($K114))),$D114,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tore, Türen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Podeste/Geländer",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Podeste/Geländer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Podeste/Geländer",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Silodeckel",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Silodeckel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silodeckel",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Stationäre Hebevorrichtungen",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Stationäre Hebevorrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Stationäre Hebevorrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aushub",null,null,30,null,0,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H120),IF(I120=$D$332,IFERROR(H120/D120,\"-\"),H120/100),IF(ISNUMBER(G120),G120,0))","v":0},{"$f":"IF(AND(ISNUMBER(H120),I120=$D$332),H120,L120*D120)","v":0},{"$f":"1/K120*D120","v":0},null,"Aushub",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K120)=INT(Q$26/($K120))),$D120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX120:CB120)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aushub",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gebäudekostenanteil Zentrale",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Gebäudekostenanteil Zentrale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gebäudekostenanteil Zentrale",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baumeisterarbeiten",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Baumeisterarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baumeisterarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fluchteinrichtungen",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Fluchteinrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fluchteinrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zufahrt Schnitzel-/Pelletsilo",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Zufahrt Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zufahrt Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Graben Fernleitung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H127),IF(I127=$D$332,IFERROR(H127/D127,\"-\"),H127/100),IF(ISNUMBER(G127),G127,0))","v":5.0000000000000001E-3},{"$f":"IF(AND(ISNUMBER(H127),I127=$D$332),H127,L127*D127)","v":0},{"$f":"1/K127*D127","v":0},null,"Graben Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K127)=INT(Q$26/($K127))),$D127,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Graben Hausanschlüsse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Hausanschlüsse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Hausanschlüsse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Kalte Fernleitung",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H131),IF(I131=$D$332,IFERROR(H131/D131,\"-\"),H131/100),IF(ISNUMBER(G131),G131,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H131),I131=$D$332),H131,L131*D131)","v":0},{"$f":"1/K131*D131","v":0},null,"Kalte Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K131)=INT(Q$26/($K131))),$D131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX131:CB131)","v":0},null,0,{"$f":"AX131-$N131+R131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kalte Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Heizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Sanitär",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Sanitär",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Sanitär",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Anschlussleitungen Haus",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Anschlussleitungen Haus",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen Haus",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Feldgeräte",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,{"$f":"IF(ISNUMBER(H140),IF(I140=$D$332,IFERROR(H140/D140,\"-\"),H140/100),IF(ISNUMBER(G140),G140,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H140),I140=$D$332),H140,L140*D140)","v":0},0,null,"Feldgeräte",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K140)=INT(Q$26/($K140))),$D140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX140:CB140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS140-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Feldgeräte",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Schaltschränke",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Leitsystem",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Leitsystem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leitsystem",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Baustromverteilung",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H145),IF(I145=$D$332,IFERROR(H145/D145,\"-\"),H145/100),IF(ISNUMBER(G145),G145,0))","v":0},{"$f":"IF(AND(ISNUMBER(H145),I145=$D$332),H145,L145*D145)","v":0},0,null,"Baustromverteilung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K145)=INT(Q$26/($K145))),$D145,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baustromverteilung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,0,0,0,null,"Demontagen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke HV/UV",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Schaltschränke HV/UV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke HV/UV",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Elektrotrasse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Elektrotrasse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Elektrotrasse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Beleuchtung",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Beleuchtung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Beleuchtung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verkabelung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Verkabelung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verkabelung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Einspeisung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Einspeisung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einspeisung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Telefon, Netzwerkanschluss",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Telefon, Netzwerkanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Telefon, Netzwerkanschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Busleitungen",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Busleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Busleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Weiteres"},0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K154)=INT(Q$26/($K154))),$D154,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B154","v":"Weiteres"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF154:CS154)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF154:CS154)","v":0},0]
[null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Provisorien",null,null,20,null,0,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F156),F156,IF(ISNUMBER(E156),E156,0))","v":20},{"$f":"IF(ISNUMBER(H156),IF(I156=$D$332,IFERROR(H156/D156,\"-\"),H156/100),IF(ISNUMBER(G156),G156,0))","v":0},{"$f":"IF(AND(ISNUMBER(H156),I156=$D$332),H156,L156*D156)","v":0},0,null,"Provisorien",{"$f":"D156","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K156)=INT(Q$26/($K156))),$D156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX156:CB156)","v":0},null,{"$f":"$D156","v":0},{"$f":"AX156-$N156+R156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN156-$N156+AH156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Provisorien",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Abbrucharbeiten",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Abbrucharbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Abbrucharbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kabelgräben",null,null,20,null,5.0000000000000001E-3,null,"[% Inv.]",null,20,5.0000000000000001E-3,0,0,null,"Kabelgräben",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kabelgräben",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Durchbrüche, Kernbohrungen",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Durchbrüche, Kernbohrungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Durchbrüche, Kernbohrungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fundamente, Sockel",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Fundamente, Sockel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente, Sockel",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Maurerarbeiten",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Maurerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Maurerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Brandabschottungen",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Brandabschottungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandabschottungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gerüste",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Gerüste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gerüste",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kran, Pneukran",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Kran, Pneukran",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K164)=INT(AF$26/($K164))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kran, Pneukran",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H167),IF(I167=$D$332,IFERROR(H167/D167,\"-\"),H167/100),IF(ISNUMBER(G167),G167,0))","v":0},{"$f":"IF(AND(ISNUMBER(H167),I167=$D$332),H167,L167*D167)","v":0},0,null,"Demontagen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K167)=INT(Q$26/($K167))),$D167,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX167:CB167)","v":0},null,{"$f":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Malerarbeiten",null,null,15,null,5.0000000000000001E-3,null,"[% Inv.]",null,15,5.0000000000000001E-3,0,0,null,"Malerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Malerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baureinigung",null,null,15,null,0,null,"[% Inv.]",null,15,0,0,0,null,"Baureinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baureinigung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Umgebungsarbeiten",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Umgebungsarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Umgebungsarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Unvorhergesehenes Technik",null,null,20,null,0.02,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H173),IF(I173=$D$332,IFERROR(H173/D173,\"-\"),H173/100),IF(ISNUMBER(G173),G173,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H173),I173=$D$332),H173,L173*D173)","v":0},0,null,"Unvorhergesehenes Technik",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K173)=INT(Q$26/($K173))),$D173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX173:CB173)","v":0},null,{"$f":"$D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM173-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Technik",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Unvorhergesehenes Bauliches",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Unvorhergesehenes Bauliches",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Bauliches",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"HLKKSE-Ingenieur",null,null,25,null,null,null,null,null,25,{"$f":"IF(ISNUMBER(H176),IF(I176=$D$332,IFERROR(H176/D176,\"-\"),H176/100),IF(ISNUMBER(G176),G176,0))","v":0},{"$f":"IF(AND(ISNUMBER(H176),I176=$D$332),H176,L176*D176)","v":0},0,null,"HLKKSE-Ingenieur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K176)=INT(Q$26/($K176))),$D176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX176:CB176)","v":0},null,{"$f":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"HLKKSE-Ingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bauingenieur",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bauingenieur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Bauingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Eigenleistungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Eigenleistungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Eigenleistungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Geologe, Akustiker, Bauphysiker",null,null,25,null,null,null,null,null,25,0,0,0,null,"Geologe, Akustiker, Bauphysiker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Geologe, Akustiker, Bauphysiker",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bewilligungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bewilligungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bewilligungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Repro, Plot, Kopien, Spesen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Repro, Plot, Kopien, Spesen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Repro, Plot, Kopien, Spesen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"QS (Planung, Ausführung)",null,null,25,null,null,null,null,null,25,0,0,0,null,"QS (Planung, Ausführung)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"QS (Planung, Ausführung)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO nach Inbetriebnahme",null,null,25,null,null,null,null,null,25,0,0,0,null,"BO nach Inbetriebnahme",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO nach Inbetriebnahme",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO periodisch alle 5 Jahre",null,null,5,null,null,null,null,null,5,0,0,0,null,"BO periodisch alle 5 Jahre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K184)=INT(AF$26/($K184))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO periodisch alle 5 Jahre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übersicht"]
[null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Wärmequelle Technisch"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Energiezulieferung"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Wärmeerzeugung"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Kaminanlage"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Wärmeverteilung"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Wärmeabgabe"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sicherheit"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitär"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Lüftung"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Metallbauarbeiten"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Bauliches Zentrale"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Wärmeverbund Baumeister"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Wärmeverbund Leitungen"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MSRL"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Elektro"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Baumeister"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Baunebenkosten"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Unvorhergesehenes"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honorare/Nebenkosten"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Investitionskosten total",null,null,30,null,{"$f":"VLOOKUP(C12,$C$279:$G$293,5,0)*H297+VLOOKUP(C20,$C$279:$G$293,5,0)*H298","v":0},null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F208),F208,IF(ISNUMBER(E208),E208,0))","v":30},{"$f":"IF(ISNUMBER(H208),IF(I208=$D$332,IFERROR(H208/D208,\"-\"),H208/100),IF(ISNUMBER(G208),G208,0))","v":0},{"$f":"IF(AND(ISNUMBER(H208),I208=$D$332),H208,L208*D208)","v":0},{"$f":"1/K208*D208","v":0},null,"Berechnung falls Investitionskosten total eingegeben werden",{"$f":"D208","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K208)=INT(Q$26/($K208))),$D208,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$207:$CB$207,Betrachtungszeit_Heizung,AX208:CB208)","v":0},null,{"$f":"$D208","v":0},{"$f":"AX208-$N208+R208","v":0},{"$f":"AY208-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investitionskosten abzügl. Förderbeiträge total","CHF",{"$f":"IF(C24=\"ja\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Restwert und Fördergeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Restwert am Ende der Betrachtungszeit","CHF",{"$f":"IF(C24=\"ja\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Fördergeld",{"$f":"D209","v":0},{"$f":"IF($C24=\"ja\",SUM(R27:R185),R208)","v":0},{"$f":"IF($C24=\"ja\",SUM(S27:S185),S208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung=AG26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",{"$f":"SUM(Q210:Q211)*(1+Inflationsindex)^Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG210:AG211)*(1+Inflationsindex)^AG$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"Q212*(1+Kalkulationszinssatz)^-Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q213:AU213)","v":0}]
[null,"Wartungskosten (Wärmeerzeuger 1 und 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"ja\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Wartungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten (Wärmeerzeugung 1 und 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R216*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q217:AU217)","v":0}]
["K","Betriebsführung",null,null,null,"CHF/a"]
[null,"Entsorgung von Asche und Schlamm bei Holzfeuerungen",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Betriebskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Versicherung",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weiteres",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R220*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q221:AU221)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Energiekosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total",null,null,null,null,null,null,null,null,null,null,"Energiekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Leistungskosten",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,2,0)*IF(C21=14,C16/C18*12,C16)","v":0},{"$f":"SUM(C225:D225)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Energiepreissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Energiekosten",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Input_Generell!$W$9:$AB$21,3,0)/100*C11*1000)","v":0},{"$f":"IF(C21=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C19*1000,VLOOKUP(C21,Input_Generell!$W$9:$AB$21,3,0)/100*C19*1000)","v":0},{"$f":"SUM(C226:D226)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R225*(1+Kalkulationszinssatz)^-R$26","v":0},{"$f":"S225*(1+Kalkulationszinssatz)^-S$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q226:AU226)","v":0}]
[null,"Total",{"$f":"SUM(C225:C226)","v":0},{"$f":"SUM(D225:D226)","v":0},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Betrieb: Externe Kosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,5,0)/1000*C19","v":0},{"$f":"SUM(C230:D230)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Betrieb: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E232+E232*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R231+R231*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C230*Kosten_THG","v":0},{"$f":"D230*Kosten_THG","v":0},{"$f":"SUM(C232:D232)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R231*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q232:AU232)","v":0}]
[]
[null,"Entsorgungskosten (Wärmeerzeugung 1 und 2)",null,"Default überschreiben",null,null,null,null,null,null,null,null,null,null,null,"Entsorgung am Ende der Betrachtungszeit der Lebenszyklusrechnung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Entsorgungskosten in % der Investition",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"ja\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R235*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q236:AU236)","v":0}]
[]
[null,"Umweltrelevante Angaben Erstellung und Entsorgung Wärmeerzeuger und baulicher Massnahmen"]
[null,"Die Treibhausgas-Emissionen und Umweltbelastungspunkte, die aus der Erstellung und Entsorgung der Wärmeerzeuger entstehen, werden im Folgenden automatisch berechnet (ausgenommen Auswahl 'Weitere Wärmeerzeuger'). Für die Berechnung der Treibhausgas-Emissionen und Umweltbelastungspunkte, die aufgrund von Aushub und Beton-Bauten entstehen, müssen Angaben zur Grösse der Bauten gemacht werden.\nAnhand der Default-Werte kann die Grössenordnung der Treibhausgas-Emissionen und Umweltbelastungspunkte aus Herstellung und Entsorgung ermittelt werden (Wiederbeschaffungen sind nicht berücksichtigt). Insbesondere wenn Systeme mit erneuerbaren Energieträgern verglichen werden, empfiehlt sich jedoch eine genauere Abklärung. Falls aus der Herstellung und Entsorgung keine Daten einbezogen werden sollen, können die Default-Werte mit 0 überschrieben werden."]
[]
["K","Erstellung und Entsorgung Wärmeerzeuger:\nExterne Kosten",{"$f":"\"Wärmeerzeuger 1 \n(\"&$C$7&\")\"","v":"Wärmeerzeuger 1 \n(BITTE WÄHLEN)"},"Default\nüberschreiben",{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Default\nüberschreiben","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"kein Default\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"kein Default\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UBP"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Aushub und Beton-Bauten\n(Wärmeerzeuger 1 und 2)","Länge [m]","Breite [m]","Höhe [m]","Oberfläche [m2]","Beton bei 20 cm Wanddicke [m3]","Aushub [m3]"]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C247*D247+C247*E247+D247*E247)","v":0},{"$f":"F247*0.2","v":0},{"$f":"VLOOKUP(B247,$B$296:$C$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C249*D249+C249*E249+D249*E249)","v":0},{"$f":"F249*0.2","v":0},0]
[null,"Total",null,null,null,{"$f":"SUM(F247:F249)","v":0},{"$f":"SUM(G247:G249)","v":0},{"$f":"SUM(H247:H249)","v":0}]
[null,"Erstellung und Entsorgung Aushub und Beton-Bauten: Externe Kosten","Beton","Aushub","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UBP",null,null,null,null,null,null,null,null,null,"Bauliche Massnahmen: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C252*Kosten_THG","v":0},{"$f":"D252*Kosten_THG","v":0},{"$f":"SUM(C254:D254)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Lebenszykluskosten"]
[null,"Kosten der gesamten Wärmeerzeugung über den gesamten Lebenszyklus gesehen (in Form des Nettobarwertes = Kapitalwert)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Anschaffungskosten (abzüglich Förderbeitrag, Restwert)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Anschaffungskosten (abzüglich Förderbeitrag, Restwert)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wartungskosten",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Wartungskosten",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Betriebskosten",{"$f":"Q221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energiekosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Energiekosten",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)&\" (Betrieb und Erstellung/Entsorgung)\"","v":"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)",{"$f":"Q232+Q254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Entsorgungskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Entsorgungskosten",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"AV265","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q259:Q264)","v":0},{"$f":"SUM(R259:R264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU259:AU264)","v":0},{"$f":"SUM(AV259:AV264)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total aufsummiert",{"$f":"Q265","v":0},{"$f":"Q266+R265","v":0},{"$f":"R266+S265","v":0},{"$f":"S266+T265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT266+AU265","v":0}]
[null,"Treibhausgasemissionen Erstellung/Entsorgung Wärmeerzeuger und bauliche Massnahmen (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramm Anzeige Betrachtungszeit",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0}]
[null,"Treibhausgasemissionen Betrieb (Scope 1 und 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13 Erstellung/Entsorgung Wärmeerzeuger sowie Aushub und Beton-Bauten",null,null,{"$f":"G243+E253","v":0},"UBP"]
[null,"Umweltbelastungspunkte UBP'13 Betrieb",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UBP"]
["K","Gestehungskosten pro kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"Rp./kWh"]
["K","Wärmegestehungspreis (Jahreskosten pro kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"Rp./kWh"]
[]
[]
[]
[null,"Auswahlfelder und Defaultwerte"]
[]
["K","Auswahlfeld","Wärmeversorgung Nummer","Energieträger-Nummer","Energieträger","Wirkungs-grad/JAZ","Wartung bei Eingabe Totalinvest."]
[null,"BITTE WÄHLEN",0,0,"Energieträger","Wirkungsgrad/Jahresarbeitszahl JAZ",0]
[null,"Wärmepumpe See-/Flusswasser",1,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Grundwasser",2,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Erdsonde/Erdregister",3,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Luft",4,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",1.4999999999999999E-2]
[null,"Wärmepumpe andere (z.B. Abwärme)",5,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Fernwärme",6,6,"Fernwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Pellets",7,4,"Pellets","Wirkungsgrad",2.5000000000000001E-2]
[null,"Heizkessel Holzschnitzel",8,5,"Holzschnitzel","Wirkungsgrad",2.5000000000000001E-2]
[null,"Solarthermie",9,0,"Sonnenenergie","Wirkungsgrad",0.01]
[null,"Direkte Abwärmenutzung",10,0,"Abwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Biogas",11,2,"Biogas Brennstoff","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Erdgas",12,1,"Erdgas","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Heizöl",13,3,"Heizöl","Wirkungsgrad",2.5000000000000001E-2]
[null,"Weitere Wärmeerzeugung",14,11,{"$f":"Input_Generell!B16","v":"Weitere"},"Wirkungsgrad",1.4999999999999999E-2]
[]
[null,"Auswahlliste bauliche Massnahmen","Aushub einrechnen (1=ja)?",null,"Hilfsberechnung für Einrechnung der Wartungskosten bei Investitionskosten"]
[null,"BITTE WÄHLEN",0,null,null,"Wärme-versorger gewählt?","Wärme-abgabe einrechnen?","Gewich-tung"]
[null,"Neue Technikzentrale im Erdreich",1,null,"Erzeuger 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Neue Technikzentrale im Gebäude",0,null,"Erzeuger 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Neuer Brennstofflagerraum im Erdreich",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Neuer Brennstofflagerraum im Gebäude",0]
[null,"Weitere bauliche Massnahmen im Erdreich",1]
[null,"Weitere bauliche Massnahmen im Gebäude",0]
[]
[]
["K","Aushub und Beton-Bauten Herstellung und Entsorgung"]
[null,"Wärmeversorgung Nr.","Kategorie","Einheit","Treibhausgas-Emissionen [g CO2eq]","Umweltbelastungspunkte [UBP13]"]
[null,"alle","01.003 Tiefbaubeton (ohne Bewehrung)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"alle","62.001 Aushub maschinell, Durchschnitt","m3 Aushubvolumen",412,489]
[]
[]
["K","Wärmeerzeuger Herstellung und Entsorgung",null,null,"Treibhausgas-Emissionen [g CO2eq]",null,"Umweltbelastungs-punkte [UBP13]"]
[null,"Wärmeversorgung Nr.","Referenz-Wärmeerzeuger / Quelle","Bezugseinheit (ohne Skalierungsfaktor)","Skalierung mit \nkW^0.7","Skalierung mit kW (linear)","Skalierung kW^0.7","Skalierung mit kW"]
[null,0,"keine","-",0,0,0,0]
[null,1,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"Erdsonden-WP, 10 kW","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"Erdsonden-WP, 10 kW;\nErdsonden, 150 m für 10 kW (linear)","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"Luft-WP, 8 kW","kW Erzeugerleistung",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"keine","-",0,0,0,0]
[null,7,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 Flachkollektor für Warmwasser MFH","m2 Kollektorfläche",0,155000,0,394000]
[null,10,"keine","-",0,0,0,0]
[null,11,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Heizkessel, 100 kW","kW Erzeugerleistung",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"keine","-","kein Default","kein Default","kein Default","kein Default"]
[]
[null,"Auswahlfeld"]
[null,"BITTE WÄHLEN",null,"Auswahlfeld"]
[null,"ja",null,"[% Inv.]"]
[null,"nein",null,"[CHF/a]"]
[null,null,null,"(wird in Formel genutzt)"]

{"sheet":"Heizung_V3","index":5,"n_rows":333,"n_cols":100,"rows_kept":333,"cut":false,"hidden":false,"merged":[[310,4,310,5],[310,6,310,7],[5,2,5,8],[6,3,6,8],[24,7,24,8],[238,1,238,8],[294,4,294,7]]}
[null,"DATENEINGABE HEIZUNG/WÄRMEERZEUGUNG"]
[]
[null,"Angaben des Anbieters (mit Angebot abzugeben)"]
[]
[null,"Variante","V3"]
[null,"Variantenbeschreibung"]
["K","Wärmeerzeuger 1","BITTE WÄHLEN",{"$f":"IF(OR(C13=3,C13=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (siehe auch Kommentar)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"JAZ > 7, bitte prüfen\",IF(AND(B10=\"Wirkungsgrad\",C10<>\"\",OR(C10>100,C10<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Wärmeerzeuger 2","BITTE WÄHLEN",{"$f":"IF(OR(C21=3,C21=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (s. auch Komm. unter Wärmeerz. 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"JAZ > 7, bitte prüfen\",IF(AND(B18=\"Wirkungsgrad\",C18<>\"\",OR(C18>100,C18<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,3,0))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BITTE WÄHLEN","Seewasser-Wärmepumpe","Grundwasser-Wärmepumpe","Erdsonden-Wärmepumpe","Luft-Wärmepumpe","Andere Wärmepumpe (z.B. Abwärme)","Fernwärme","Pellets","Holzschnitzel","Solarthermie","Direkte Abwärmenutzung","Biogas","Erdgas","Heizöl"]
[]
[null,"Förderbeiträge total",null,"CHF"]
[null,"Investitionskosten detailliert eingeben?","nein",null,null,null,null,null,null,null,"Rechenwerte",null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzeige"]
["K","Investitionskosten (Wärmeerzeuger 1 und 2)","Beschreibung","Investition [CHF]","Lebensdauer [a]","Default überschreiben","Wartung\n[% Inv.]","Default überschreiben\n[% Inv. oder CHF/a]",null,null,"Lebens-\ndauer [a]","Wartung \n[%  Inv.]","Wartung [CHF/a]","Jährliche Ab-schreibung [CHF/a]",null,null,"(Re)Investition in CHF im Jahr…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert am Ende der Betrachtungszeit",null,"Restwert nach Abschreibung am Ende des Jahres… (Berücksichtigt Reinvestition nach Ablauf der Lebensdauer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,"Zeile für Wärmerzeuger 1","Zeile für Wärmerzeuger 2","Zeile einblenden (1=ja)"]
["K","1. Wärmequelle Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF26:CS26)","v":1},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF26:CS26)","v":1},{"$f":"IF(CT26+CU26>0,1,0)","v":1}]
[null,"Grundwasserbohrung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":30},{"$f":"IF(ISNUMBER(H27),IF(I27=$D$332,IFERROR(H27/D27,\"-\"),H27/100),IF(ISNUMBER(G27),G27,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H27),I27=$D$332),H27,L27*D27)","v":0},{"$f":"1/K27*D27","v":0},null,"Grundwasserbohrung",{"$f":"D27","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K27)=INT(Q$26/($K27))),$D27,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX27:CB27)","v":0},null,{"$f":"$D27","v":0},{"$f":"AX27-$N27+R27","v":0},{"$f":"AY27-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grundwasserbohrung",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,null,30,null,0.02,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F28),F28,IF(ISNUMBER(E28),E28,0))","v":30},{"$f":"IF(ISNUMBER(H28),IF(I28=$D$332,IFERROR(H28/D28,\"-\"),H28/100),IF(ISNUMBER(G28),G28,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H28),I28=$D$332),H28,L28*D28)","v":0},{"$f":"1/K28*D28","v":0},null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D28","v":0},{"$f":"AX28-$N28+R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Versickerungsgalerie/-brunnen",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Versickerungsgalerie/-brunnen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Versickerungsgalerie/-brunnen",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Wasserfassung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Wasserfassung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Wasserfassung",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Erdsondenanschluss",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Erdsondenanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Erdsondenanschluss",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fundamente Rückkühler",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Fundamente Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tankraum",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Tankraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tankraum",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletsilo",null,null,30,null,2.5000000000000001E-2,null,"[% Inv.]",null,30,2.5000000000000001E-2,0,0,null,"Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K35)=INT(AF$26/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35-$N35+AP35","v":0},0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Erdsonden inkl. Bohrung",null,null,50,null,0.01,null,"[% Inv.]",null,50,{"$f":"IF(ISNUMBER(H37),IF(I37=$D$332,IFERROR(H37/D37,\"-\"),H37/100),IF(ISNUMBER(G37),G37,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H37),I37=$D$332),H37,L37*D37)","v":0},{"$f":"1/K37*D37","v":0},null,"Erdsonden inkl. Bohrung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K37)=INT(Q$26/($K37))),$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX37:CB37)","v":0},null,{"$f":"$D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN37-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdsonden inkl. Bohrung",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Erdregister",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Erdregister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdregister",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sonnenkollektoren",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Sonnenkollektoren",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sonnenkollektoren",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Expansion",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Filteranlage",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Filteranlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Filteranlage",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pumpenstation",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Pumpenstation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pumpenstation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Systemtrennung",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Systemtrennung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Systemtrennung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Rückkühler",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Anschlussleitungen",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Anschlussleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K45)=INT(AF$26/($K45))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Hauptgaszuleitung",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H50),IF(I50=$D$332,IFERROR(H50/D50,\"-\"),H50/100),IF(ISNUMBER(G50),G50,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H50),I50=$D$332),H50,L50*D50)","v":0},{"$f":"1/K50*D50","v":0},null,"Hauptgaszuleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K50)=INT(Q$26/($K50))),$D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX50:CB50)","v":0},null,{"$f":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hauptgaszuleitung",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasleitung ab Gasraum",null,null,40,null,5.0000000000000001E-3,null,"[% Inv.]",null,40,5.0000000000000001E-3,0,0,null,"Gasleitung ab Gasraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasleitung ab Gasraum",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Gasstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Einmalige Anschlussgebühr",null,null,40,null,0,null,"[% Inv.]",null,40,0,0,0,null,"Einmalige Anschlussgebühr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"BE53-$N53+Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einmalige Anschlussgebühr",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank",null,null,30,null,0.02,null,"[% Inv.]",null,30,0.02,0,0,null,"Öltank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX54-$N54+R54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölförderungsleitung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Ölförderungsleitung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölförderungsleitung",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Ölstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletförderung",null,null,15,null,0.04,null,"[% Inv.]",null,15,0.04,0,0,null,"Schnitzel-/Pelletförderung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletförderung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K58)=INT(AF$26/($K58))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkessel 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H60),IF(I60=$D$332,IFERROR(H60/D60,\"-\"),H60/100),IF(ISNUMBER(G60),G60,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H60),I60=$D$332),H60,L60*D60)","v":0},{"$f":"1/K60*D60","v":0},null,"Heizkessel 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K60)=INT(Q$26/($K60))),$D60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX60:CB60)","v":0},null,{"$f":"$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Heizkessel 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Heizkessel 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Wärmepumpe 1",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Wärmepumpe 2",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Hydraulische Einbindung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Hydraulische Einbindung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hydraulische Einbindung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Speicher",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Speicher",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Speicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Kaminanlage/Abgasleitung 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H69),IF(I69=$D$332,IFERROR(H69/D69,\"-\"),H69/100),IF(ISNUMBER(G69),G69,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H69),I69=$D$332),H69,L69*D69)","v":0},{"$f":"1/K69*D69","v":0},null,"Kaminanlage/Abgasleitung 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Kaminanlage/Abgasleitung 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Kaminanlage/Abgasleitung 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Aschenaustragung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Aschenaustragung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Aschenaustragung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Rauchgasreinigung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Rauchgasreinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rauchgasreinigung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizungsverteiler",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H75),IF(I75=$D$332,IFERROR(H75/D75,\"-\"),H75/100),IF(ISNUMBER(G75),G75,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H75),I75=$D$332),H75,L75*D75)","v":0},{"$f":"1/K75*D75","v":0},null,"Heizungsverteiler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K75)=INT(Q$26/($K75))),$D75,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX75:CB75)","v":0},null,{"$f":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizungsverteiler",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Expansion",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Heizgruppen",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Heizgruppen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizgruppen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkörper",null,null,40,null,0.01,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H83),IF(I83=$D$332,IFERROR(H83/D83,\"-\"),H83/100),IF(ISNUMBER(G83),G83,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H83),I83=$D$332),H83,L83*D83)","v":0},{"$f":"1/K83*D83","v":0},null,"Heizkörper",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K83)=INT(Q$26/($K83))),$D83,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX83:CB83)","v":0},null,{"$f":"$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY83-$N83+AS83","v":0},0,0,null,null,"Heizkörper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bodenheizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Bodenheizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bodenheizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"TABs",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"TABs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TABs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Luftheizapparate",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Luftheizapparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Luftheizapparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Lufterhitzer-Anschluss",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Lufterhitzer-Anschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lufterhitzer-Anschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"KVS-WRG Lüftung",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"KVS-WRG Lüftung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"KVS-WRG Lüftung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Dämmungen"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Dämmungen"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gaswarnanlage",null,null,15,null,0.03,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F93),F93,IF(ISNUMBER(E93),E93,0))","v":15},{"$f":"IF(ISNUMBER(H93),IF(I93=$D$332,IFERROR(H93/D93,\"-\"),H93/100),IF(ISNUMBER(G93),G93,0))","v":0.03},{"$f":"IF(AND(ISNUMBER(H93),I93=$D$332),H93,L93*D93)","v":0},{"$f":"1/K93*D93","v":0},null,"Gaswarnanlage",{"$f":"D93","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K93)=INT(Q$26/($K93))),$D93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX93:CB93)","v":0},null,0,{"$f":"AX93-$N93+R93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN93-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaswarnanlage",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank Überwachung Erdreich",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Öltank Überwachung Erdreich",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank Überwachung Erdreich",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Warnanlage Kältemittel",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Warnanlage Kältemittel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warnanlage Kältemittel",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Brandmeldeanlage",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Brandmeldeanlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandmeldeanlage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Warmwasserspeicher",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H99),IF(I99=$D$332,IFERROR(H99/D99,\"-\"),H99/100),IF(ISNUMBER(G99),G99,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H99),I99=$D$332),H99,L99*D99)","v":0},{"$f":"1/K99*D99","v":0},null,"Warmwasserspeicher",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K99)=INT(Q$26/($K99))),$D99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX99:CB99)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warmwasserspeicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verteiler Warmwasser",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Verteiler Warmwasser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verteiler Warmwasser",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schmutzwasserleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Schmutzwasserleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schmutzwasserleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Apparate",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Apparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Apparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zirkulationsleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Zirkulationsleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zirkulationsleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lüftungsgeräte/Monoblock",null,null,25,null,0.04,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H108),IF(I108=$D$332,IFERROR(H108/D108,\"-\"),H108/100),IF(ISNUMBER(G108),G108,0))","v":0.04},{"$f":"IF(AND(ISNUMBER(H108),I108=$D$332),H108,L108*D108)","v":0},{"$f":"1/K108*D108","v":0},null,"Lüftungsgeräte/Monoblock",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K108)=INT(Q$26/($K108))),$D108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lüftungsgeräte/Monoblock",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Armaturen, Instrumente",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Armaturen, Instrumente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Armaturen, Instrumente",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kanäle",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Kanäle",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX110:CB110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM110-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kanäle",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Metallbauarbeiten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tore, Türen",null,null,30,null,1.2500000000000001E-2,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H114),IF(I114=$D$332,IFERROR(H114/D114,\"-\"),H114/100),IF(ISNUMBER(G114),G114,0))","v":1.2500000000000001E-2},{"$f":"IF(AND(ISNUMBER(H114),I114=$D$332),H114,L114*D114)","v":0},{"$f":"1/K114*D114","v":0},null,"Tore, Türen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K114)=INT(Q$26/($K114))),$D114,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tore, Türen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Podeste/Geländer",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Podeste/Geländer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Podeste/Geländer",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Silodeckel",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Silodeckel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silodeckel",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Stationäre Hebevorrichtungen",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Stationäre Hebevorrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Stationäre Hebevorrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aushub",null,null,30,null,0,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H120),IF(I120=$D$332,IFERROR(H120/D120,\"-\"),H120/100),IF(ISNUMBER(G120),G120,0))","v":0},{"$f":"IF(AND(ISNUMBER(H120),I120=$D$332),H120,L120*D120)","v":0},{"$f":"1/K120*D120","v":0},null,"Aushub",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K120)=INT(Q$26/($K120))),$D120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX120:CB120)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aushub",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gebäudekostenanteil Zentrale",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Gebäudekostenanteil Zentrale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gebäudekostenanteil Zentrale",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baumeisterarbeiten",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Baumeisterarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baumeisterarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fluchteinrichtungen",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Fluchteinrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fluchteinrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zufahrt Schnitzel-/Pelletsilo",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Zufahrt Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zufahrt Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Graben Fernleitung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H127),IF(I127=$D$332,IFERROR(H127/D127,\"-\"),H127/100),IF(ISNUMBER(G127),G127,0))","v":5.0000000000000001E-3},{"$f":"IF(AND(ISNUMBER(H127),I127=$D$332),H127,L127*D127)","v":0},{"$f":"1/K127*D127","v":0},null,"Graben Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K127)=INT(Q$26/($K127))),$D127,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Graben Hausanschlüsse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Hausanschlüsse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Hausanschlüsse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Kalte Fernleitung",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H131),IF(I131=$D$332,IFERROR(H131/D131,\"-\"),H131/100),IF(ISNUMBER(G131),G131,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H131),I131=$D$332),H131,L131*D131)","v":0},{"$f":"1/K131*D131","v":0},null,"Kalte Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K131)=INT(Q$26/($K131))),$D131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX131:CB131)","v":0},null,0,{"$f":"AX131-$N131+R131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kalte Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Heizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Sanitär",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Sanitär",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Sanitär",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Anschlussleitungen Haus",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Anschlussleitungen Haus",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen Haus",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Feldgeräte",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,{"$f":"IF(ISNUMBER(H140),IF(I140=$D$332,IFERROR(H140/D140,\"-\"),H140/100),IF(ISNUMBER(G140),G140,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H140),I140=$D$332),H140,L140*D140)","v":0},0,null,"Feldgeräte",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K140)=INT(Q$26/($K140))),$D140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX140:CB140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS140-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Feldgeräte",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Schaltschränke",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Leitsystem",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Leitsystem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leitsystem",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Baustromverteilung",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H145),IF(I145=$D$332,IFERROR(H145/D145,\"-\"),H145/100),IF(ISNUMBER(G145),G145,0))","v":0},{"$f":"IF(AND(ISNUMBER(H145),I145=$D$332),H145,L145*D145)","v":0},0,null,"Baustromverteilung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K145)=INT(Q$26/($K145))),$D145,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baustromverteilung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,0,0,0,null,"Demontagen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke HV/UV",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Schaltschränke HV/UV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke HV/UV",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Elektrotrasse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Elektrotrasse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Elektrotrasse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Beleuchtung",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Beleuchtung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Beleuchtung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verkabelung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Verkabelung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verkabelung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Einspeisung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Einspeisung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einspeisung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Telefon, Netzwerkanschluss",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Telefon, Netzwerkanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Telefon, Netzwerkanschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Busleitungen",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Busleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Busleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Weiteres"},0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K154)=INT(Q$26/($K154))),$D154,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B154","v":"Weiteres"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF154:CS154)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF154:CS154)","v":0},0]
[null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Provisorien",null,null,20,null,0,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F156),F156,IF(ISNUMBER(E156),E156,0))","v":20},{"$f":"IF(ISNUMBER(H156),IF(I156=$D$332,IFERROR(H156/D156,\"-\"),H156/100),IF(ISNUMBER(G156),G156,0))","v":0},{"$f":"IF(AND(ISNUMBER(H156),I156=$D$332),H156,L156*D156)","v":0},0,null,"Provisorien",{"$f":"D156","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K156)=INT(Q$26/($K156))),$D156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX156:CB156)","v":0},null,{"$f":"$D156","v":0},{"$f":"AX156-$N156+R156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN156-$N156+AH156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Provisorien",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Abbrucharbeiten",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Abbrucharbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Abbrucharbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kabelgräben",null,null,20,null,5.0000000000000001E-3,null,"[% Inv.]",null,20,5.0000000000000001E-3,0,0,null,"Kabelgräben",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kabelgräben",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Durchbrüche, Kernbohrungen",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Durchbrüche, Kernbohrungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Durchbrüche, Kernbohrungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fundamente, Sockel",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Fundamente, Sockel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente, Sockel",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Maurerarbeiten",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Maurerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Maurerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Brandabschottungen",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Brandabschottungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandabschottungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gerüste",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Gerüste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gerüste",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kran, Pneukran",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Kran, Pneukran",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K164)=INT(AF$26/($K164))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kran, Pneukran",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H167),IF(I167=$D$332,IFERROR(H167/D167,\"-\"),H167/100),IF(ISNUMBER(G167),G167,0))","v":0},{"$f":"IF(AND(ISNUMBER(H167),I167=$D$332),H167,L167*D167)","v":0},0,null,"Demontagen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K167)=INT(Q$26/($K167))),$D167,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX167:CB167)","v":0},null,{"$f":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Malerarbeiten",null,null,15,null,5.0000000000000001E-3,null,"[% Inv.]",null,15,5.0000000000000001E-3,0,0,null,"Malerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Malerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baureinigung",null,null,15,null,0,null,"[% Inv.]",null,15,0,0,0,null,"Baureinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baureinigung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Umgebungsarbeiten",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Umgebungsarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Umgebungsarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Unvorhergesehenes Technik",null,null,20,null,0.02,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H173),IF(I173=$D$332,IFERROR(H173/D173,\"-\"),H173/100),IF(ISNUMBER(G173),G173,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H173),I173=$D$332),H173,L173*D173)","v":0},0,null,"Unvorhergesehenes Technik",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K173)=INT(Q$26/($K173))),$D173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX173:CB173)","v":0},null,{"$f":"$D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM173-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Technik",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Unvorhergesehenes Bauliches",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Unvorhergesehenes Bauliches",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Bauliches",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"HLKKSE-Ingenieur",null,null,25,null,null,null,null,null,25,{"$f":"IF(ISNUMBER(H176),IF(I176=$D$332,IFERROR(H176/D176,\"-\"),H176/100),IF(ISNUMBER(G176),G176,0))","v":0},{"$f":"IF(AND(ISNUMBER(H176),I176=$D$332),H176,L176*D176)","v":0},0,null,"HLKKSE-Ingenieur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K176)=INT(Q$26/($K176))),$D176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX176:CB176)","v":0},null,{"$f":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"HLKKSE-Ingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bauingenieur",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bauingenieur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Bauingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Eigenleistungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Eigenleistungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Eigenleistungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Geologe, Akustiker, Bauphysiker",null,null,25,null,null,null,null,null,25,0,0,0,null,"Geologe, Akustiker, Bauphysiker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Geologe, Akustiker, Bauphysiker",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bewilligungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bewilligungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bewilligungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Repro, Plot, Kopien, Spesen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Repro, Plot, Kopien, Spesen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Repro, Plot, Kopien, Spesen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"QS (Planung, Ausführung)",null,null,25,null,null,null,null,null,25,0,0,0,null,"QS (Planung, Ausführung)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"QS (Planung, Ausführung)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO nach Inbetriebnahme",null,null,25,null,null,null,null,null,25,0,0,0,null,"BO nach Inbetriebnahme",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO nach Inbetriebnahme",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO periodisch alle 5 Jahre",null,null,5,null,null,null,null,null,5,0,0,0,null,"BO periodisch alle 5 Jahre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K184)=INT(AF$26/($K184))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO periodisch alle 5 Jahre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übersicht"]
[null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Wärmequelle Technisch"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Energiezulieferung"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Wärmeerzeugung"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Kaminanlage"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Wärmeverteilung"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Wärmeabgabe"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sicherheit"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitär"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Lüftung"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Metallbauarbeiten"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Bauliches Zentrale"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Wärmeverbund Baumeister"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Wärmeverbund Leitungen"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MSRL"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Elektro"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Baumeister"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Baunebenkosten"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Unvorhergesehenes"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honorare/Nebenkosten"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Investitionskosten total",null,null,30,null,{"$f":"VLOOKUP(C12,$C$279:$G$293,5,0)*H297+VLOOKUP(C20,$C$279:$G$293,5,0)*H298","v":0},null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F208),F208,IF(ISNUMBER(E208),E208,0))","v":30},{"$f":"IF(ISNUMBER(H208),IF(I208=$D$332,IFERROR(H208/D208,\"-\"),H208/100),IF(ISNUMBER(G208),G208,0))","v":0},{"$f":"IF(AND(ISNUMBER(H208),I208=$D$332),H208,L208*D208)","v":0},{"$f":"1/K208*D208","v":0},null,"Berechnung falls Investitionskosten total eingegeben werden",{"$f":"D208","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K208)=INT(Q$26/($K208))),$D208,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$207:$CB$207,Betrachtungszeit_Heizung,AX208:CB208)","v":0},null,{"$f":"$D208","v":0},{"$f":"AX208-$N208+R208","v":0},{"$f":"AY208-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investitionskosten abzügl. Förderbeiträge total","CHF",{"$f":"IF(C24=\"ja\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Restwert und Fördergeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Restwert am Ende der Betrachtungszeit","CHF",{"$f":"IF(C24=\"ja\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Fördergeld",{"$f":"D209","v":0},{"$f":"IF($C24=\"ja\",SUM(R27:R185),R208)","v":0},{"$f":"IF($C24=\"ja\",SUM(S27:S185),S208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung=AG26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",{"$f":"SUM(Q210:Q211)*(1+Inflationsindex)^Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG210:AG211)*(1+Inflationsindex)^AG$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"Q212*(1+Kalkulationszinssatz)^-Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q213:AU213)","v":0}]
[null,"Wartungskosten (Wärmeerzeuger 1 und 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"ja\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Wartungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten (Wärmeerzeugung 1 und 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R216*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q217:AU217)","v":0}]
["K","Betriebsführung",null,null,null,"CHF/a"]
[null,"Entsorgung von Asche und Schlamm bei Holzfeuerungen",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Betriebskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Versicherung",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weiteres",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R220*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q221:AU221)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Energiekosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total",null,null,null,null,null,null,null,null,null,null,"Energiekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Leistungskosten",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,2,0)*IF(C21=14,C16/C18*12,C16)","v":0},{"$f":"SUM(C225:D225)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Energiepreissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Energiekosten",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Input_Generell!$W$9:$AB$21,3,0)/100*C11*1000)","v":0},{"$f":"IF(C21=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C19*1000,VLOOKUP(C21,Input_Generell!$W$9:$AB$21,3,0)/100*C19*1000)","v":0},{"$f":"SUM(C226:D226)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R225*(1+Kalkulationszinssatz)^-R$26","v":0},{"$f":"S225*(1+Kalkulationszinssatz)^-S$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q226:AU226)","v":0}]
[null,"Total",{"$f":"SUM(C225:C226)","v":0},{"$f":"SUM(D225:D226)","v":0},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Betrieb: Externe Kosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,5,0)/1000*C19","v":0},{"$f":"SUM(C230:D230)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Betrieb: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E232+E232*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R231+R231*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C230*Kosten_THG","v":0},{"$f":"D230*Kosten_THG","v":0},{"$f":"SUM(C232:D232)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R231*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q232:AU232)","v":0}]
[]
[null,"Entsorgungskosten (Wärmeerzeugung 1 und 2)",null,"Default überschreiben",null,null,null,null,null,null,null,null,null,null,null,"Entsorgung am Ende der Betrachtungszeit der Lebenszyklusrechnung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Entsorgungskosten in % der Investition",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"ja\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R235*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q236:AU236)","v":0}]
[]
[null,"Umweltrelevante Angaben Erstellung und Entsorgung Wärmeerzeuger und baulicher Massnahmen"]
[null,"Die Treibhausgas-Emissionen und Umweltbelastungspunkte, die aus der Erstellung und Entsorgung der Wärmeerzeuger entstehen, werden im Folgenden automatisch berechnet (ausgenommen Auswahl 'Weitere Wärmeerzeuger'). Für die Berechnung der Treibhausgas-Emissionen und Umweltbelastungspunkte, die aufgrund von Aushub und Beton-Bauten entstehen, müssen Angaben zur Grösse der Bauten gemacht werden.\nAnhand der Default-Werte kann die Grössenordnung der Treibhausgas-Emissionen und Umweltbelastungspunkte aus Herstellung und Entsorgung ermittelt werden (Wiederbeschaffungen sind nicht berücksichtigt). Insbesondere wenn Systeme mit erneuerbaren Energieträgern verglichen werden, empfiehlt sich jedoch eine genauere Abklärung. Falls aus der Herstellung und Entsorgung keine Daten einbezogen werden sollen, können die Default-Werte mit 0 überschrieben werden."]
[]
["K","Erstellung und Entsorgung Wärmeerzeuger:\nExterne Kosten",{"$f":"\"Wärmeerzeuger 1 \n(\"&$C$7&\")\"","v":"Wärmeerzeuger 1 \n(BITTE WÄHLEN)"},"Default\nüberschreiben",{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Default\nüberschreiben","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"kein Default\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"kein Default\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UBP"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Aushub und Beton-Bauten\n(Wärmeerzeuger 1 und 2)","Länge [m]","Breite [m]","Höhe [m]","Oberfläche [m2]","Beton bei 20 cm Wanddicke [m3]","Aushub [m3]"]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C247*D247+C247*E247+D247*E247)","v":0},{"$f":"F247*0.2","v":0},{"$f":"VLOOKUP(B247,$B$296:$C$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C249*D249+C249*E249+D249*E249)","v":0},{"$f":"F249*0.2","v":0},0]
[null,"Total",null,null,null,{"$f":"SUM(F247:F249)","v":0},{"$f":"SUM(G247:G249)","v":0},{"$f":"SUM(H247:H249)","v":0}]
[null,"Erstellung und Entsorgung Aushub und Beton-Bauten: Externe Kosten","Beton","Aushub","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UBP",null,null,null,null,null,null,null,null,null,"Bauliche Massnahmen: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C252*Kosten_THG","v":0},{"$f":"D252*Kosten_THG","v":0},{"$f":"SUM(C254:D254)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Lebenszykluskosten"]
[null,"Kosten der gesamten Wärmeerzeugung über den gesamten Lebenszyklus gesehen (in Form des Nettobarwertes = Kapitalwert)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Anschaffungskosten (abzüglich Förderbeitrag, Restwert)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Anschaffungskosten (abzüglich Förderbeitrag, Restwert)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wartungskosten",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Wartungskosten",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Betriebskosten",{"$f":"Q221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energiekosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Energiekosten",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)&\" (Betrieb und Erstellung/Entsorgung)\"","v":"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)",{"$f":"Q232+Q254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Entsorgungskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Entsorgungskosten",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"AV265","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q259:Q264)","v":0},{"$f":"SUM(R259:R264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU259:AU264)","v":0},{"$f":"SUM(AV259:AV264)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total aufsummiert",{"$f":"Q265","v":0},{"$f":"Q266+R265","v":0},{"$f":"R266+S265","v":0},{"$f":"S266+T265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT266+AU265","v":0}]
[null,"Treibhausgasemissionen Erstellung/Entsorgung Wärmeerzeuger und bauliche Massnahmen (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramm Anzeige Betrachtungszeit",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0}]
[null,"Treibhausgasemissionen Betrieb (Scope 1 und 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13 Erstellung/Entsorgung Wärmeerzeuger sowie Aushub und Beton-Bauten",null,null,{"$f":"G243+E253","v":0},"UBP"]
[null,"Umweltbelastungspunkte UBP'13 Betrieb",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UBP"]
["K","Gestehungskosten pro kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"Rp./kWh"]
["K","Wärmegestehungspreis (Jahreskosten pro kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"Rp./kWh"]
[]
[]
[]
[null,"Auswahlfelder und Defaultwerte"]
[]
["K","Auswahlfeld","Wärmeversorgung Nummer","Energieträger-Nummer","Energieträger","Wirkungs-grad/JAZ","Wartung bei Eingabe Totalinvest."]
[null,"BITTE WÄHLEN",0,0,"Energieträger","Wirkungsgrad/Jahresarbeitszahl JAZ",0]
[null,"Wärmepumpe See-/Flusswasser",1,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Grundwasser",2,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Erdsonde/Erdregister",3,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Luft",4,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",1.4999999999999999E-2]
[null,"Wärmepumpe andere (z.B. Abwärme)",5,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Fernwärme",6,6,"Fernwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Pellets",7,4,"Pellets","Wirkungsgrad",2.5000000000000001E-2]
[null,"Heizkessel Holzschnitzel",8,5,"Holzschnitzel","Wirkungsgrad",2.5000000000000001E-2]
[null,"Solarthermie",9,0,"Sonnenenergie","Wirkungsgrad",0.01]
[null,"Direkte Abwärmenutzung",10,0,"Abwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Biogas",11,2,"Biogas Brennstoff","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Erdgas",12,1,"Erdgas","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Heizöl",13,3,"Heizöl","Wirkungsgrad",2.5000000000000001E-2]
[null,"Weitere Wärmeerzeugung",14,11,{"$f":"Input_Generell!B16","v":"Weitere"},"Wirkungsgrad",1.4999999999999999E-2]
[]
[null,"Auswahlliste bauliche Massnahmen","Aushub einrechnen (1=ja)?",null,"Hilfsberechnung für Einrechnung der Wartungskosten bei Investitionskosten"]
[null,"BITTE WÄHLEN",0,null,null,"Wärme-versorger gewählt?","Wärme-abgabe einrechnen?","Gewich-tung"]
[null,"Neue Technikzentrale im Erdreich",1,null,"Erzeuger 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Neue Technikzentrale im Gebäude",0,null,"Erzeuger 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Neuer Brennstofflagerraum im Erdreich",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Neuer Brennstofflagerraum im Gebäude",0]
[null,"Weitere bauliche Massnahmen im Erdreich",1]
[null,"Weitere bauliche Massnahmen im Gebäude",0]
[]
[]
["K","Aushub und Beton-Bauten Herstellung und Entsorgung"]
[null,"Wärmeversorgung Nr.","Kategorie","Einheit","Treibhausgas-Emissionen [g CO2eq]","Umweltbelastungspunkte [UBP13]"]
[null,"alle","01.003 Tiefbaubeton (ohne Bewehrung)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"alle","62.001 Aushub maschinell, Durchschnitt","m3 Aushubvolumen",412,489]
[]
[]
["K","Wärmeerzeuger Herstellung und Entsorgung",null,null,"Treibhausgas-Emissionen [g CO2eq]",null,"Umweltbelastungs-punkte [UBP13]"]
[null,"Wärmeversorgung Nr.","Referenz-Wärmeerzeuger / Quelle","Bezugseinheit (ohne Skalierungsfaktor)","Skalierung mit \nkW^0.7","Skalierung mit kW (linear)","Skalierung kW^0.7","Skalierung mit kW"]
[null,0,"keine","-",0,0,0,0]
[null,1,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"Erdsonden-WP, 10 kW","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"Erdsonden-WP, 10 kW;\nErdsonden, 150 m für 10 kW (linear)","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"Luft-WP, 8 kW","kW Erzeugerleistung",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"keine","-",0,0,0,0]
[null,7,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 Flachkollektor für Warmwasser MFH","m2 Kollektorfläche",0,155000,0,394000]
[null,10,"keine","-",0,0,0,0]
[null,11,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Heizkessel, 100 kW","kW Erzeugerleistung",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"keine","-","kein Default","kein Default","kein Default","kein Default"]
[]
[null,"Auswahlfeld"]
[null,"BITTE WÄHLEN",null,"Auswahlfeld"]
[null,"ja",null,"[% Inv.]"]
[null,"nein",null,"[CHF/a]"]
[null,null,null,"(wird in Formel genutzt)"]

{"sheet":"Heizung_V4","index":6,"n_rows":333,"n_cols":100,"rows_kept":333,"cut":false,"hidden":false,"merged":[[310,4,310,5],[310,6,310,7],[5,2,5,8],[6,3,6,8],[24,7,24,8],[238,1,238,8],[294,4,294,7]]}
[null,"DATENEINGABE HEIZUNG/WÄRMEERZEUGUNG"]
[]
[null,"Angaben des Anbieters (mit Angebot abzugeben)"]
[]
[null,"Variante","V4"]
[null,"Variantenbeschreibung"]
["K","Wärmeerzeuger 1","BITTE WÄHLEN",{"$f":"IF(OR(C13=3,C13=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (siehe auch Kommentar)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"JAZ > 7, bitte prüfen\",IF(AND(B10=\"Wirkungsgrad\",C10<>\"\",OR(C10>100,C10<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Wärmeerzeuger 2","BITTE WÄHLEN",{"$f":"IF(OR(C21=3,C21=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (s. auch Komm. unter Wärmeerz. 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"JAZ > 7, bitte prüfen\",IF(AND(B18=\"Wirkungsgrad\",C18<>\"\",OR(C18>100,C18<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,3,0))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BITTE WÄHLEN","Seewasser-Wärmepumpe","Grundwasser-Wärmepumpe","Erdsonden-Wärmepumpe","Luft-Wärmepumpe","Andere Wärmepumpe (z.B. Abwärme)","Fernwärme","Pellets","Holzschnitzel","Solarthermie","Direkte Abwärmenutzung","Biogas","Erdgas","Heizöl"]
[]
[null,"Förderbeiträge total",null,"CHF"]
[null,"Investitionskosten detailliert eingeben?","nein",null,null,null,null,null,null,null,"Rechenwerte",null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzeige"]
["K","Investitionskosten (Wärmeerzeuger 1 und 2)","Beschreibung","Investition [CHF]","Lebensdauer [a]","Default überschreiben","Wartung\n[% Inv.]","Default überschreiben\n[% Inv. oder CHF/a]",null,null,"Lebens-\ndauer [a]","Wartung \n[%  Inv.]","Wartung [CHF/a]","Jährliche Ab-schreibung [CHF/a]",null,null,"(Re)Investition in CHF im Jahr…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert am Ende der Betrachtungszeit",null,"Restwert nach Abschreibung am Ende des Jahres… (Berücksichtigt Reinvestition nach Ablauf der Lebensdauer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,"Zeile für Wärmerzeuger 1","Zeile für Wärmerzeuger 2","Zeile einblenden (1=ja)"]
["K","1. Wärmequelle Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF26:CS26)","v":1},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF26:CS26)","v":1},{"$f":"IF(CT26+CU26>0,1,0)","v":1}]
[null,"Grundwasserbohrung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":30},{"$f":"IF(ISNUMBER(H27),IF(I27=$D$332,IFERROR(H27/D27,\"-\"),H27/100),IF(ISNUMBER(G27),G27,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H27),I27=$D$332),H27,L27*D27)","v":0},{"$f":"1/K27*D27","v":0},null,"Grundwasserbohrung",{"$f":"D27","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K27)=INT(Q$26/($K27))),$D27,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX27:CB27)","v":0},null,{"$f":"$D27","v":0},{"$f":"AX27-$N27+R27","v":0},{"$f":"AY27-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grundwasserbohrung",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,null,30,null,0.02,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F28),F28,IF(ISNUMBER(E28),E28,0))","v":30},{"$f":"IF(ISNUMBER(H28),IF(I28=$D$332,IFERROR(H28/D28,\"-\"),H28/100),IF(ISNUMBER(G28),G28,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H28),I28=$D$332),H28,L28*D28)","v":0},{"$f":"1/K28*D28","v":0},null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D28","v":0},{"$f":"AX28-$N28+R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Versickerungsgalerie/-brunnen",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Versickerungsgalerie/-brunnen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Versickerungsgalerie/-brunnen",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Wasserfassung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Wasserfassung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Wasserfassung",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Erdsondenanschluss",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Erdsondenanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Erdsondenanschluss",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fundamente Rückkühler",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Fundamente Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tankraum",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Tankraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tankraum",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletsilo",null,null,30,null,2.5000000000000001E-2,null,"[% Inv.]",null,30,2.5000000000000001E-2,0,0,null,"Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K35)=INT(AF$26/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35-$N35+AP35","v":0},0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Erdsonden inkl. Bohrung",null,null,50,null,0.01,null,"[% Inv.]",null,50,{"$f":"IF(ISNUMBER(H37),IF(I37=$D$332,IFERROR(H37/D37,\"-\"),H37/100),IF(ISNUMBER(G37),G37,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H37),I37=$D$332),H37,L37*D37)","v":0},{"$f":"1/K37*D37","v":0},null,"Erdsonden inkl. Bohrung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K37)=INT(Q$26/($K37))),$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX37:CB37)","v":0},null,{"$f":"$D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN37-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdsonden inkl. Bohrung",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Erdregister",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Erdregister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdregister",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sonnenkollektoren",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Sonnenkollektoren",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sonnenkollektoren",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Expansion",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Filteranlage",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Filteranlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Filteranlage",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pumpenstation",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Pumpenstation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pumpenstation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Systemtrennung",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Systemtrennung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Systemtrennung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Rückkühler",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Anschlussleitungen",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Anschlussleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K45)=INT(AF$26/($K45))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Hauptgaszuleitung",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H50),IF(I50=$D$332,IFERROR(H50/D50,\"-\"),H50/100),IF(ISNUMBER(G50),G50,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H50),I50=$D$332),H50,L50*D50)","v":0},{"$f":"1/K50*D50","v":0},null,"Hauptgaszuleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K50)=INT(Q$26/($K50))),$D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX50:CB50)","v":0},null,{"$f":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hauptgaszuleitung",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasleitung ab Gasraum",null,null,40,null,5.0000000000000001E-3,null,"[% Inv.]",null,40,5.0000000000000001E-3,0,0,null,"Gasleitung ab Gasraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasleitung ab Gasraum",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Gasstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Einmalige Anschlussgebühr",null,null,40,null,0,null,"[% Inv.]",null,40,0,0,0,null,"Einmalige Anschlussgebühr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"BE53-$N53+Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einmalige Anschlussgebühr",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank",null,null,30,null,0.02,null,"[% Inv.]",null,30,0.02,0,0,null,"Öltank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX54-$N54+R54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölförderungsleitung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Ölförderungsleitung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölförderungsleitung",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Ölstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletförderung",null,null,15,null,0.04,null,"[% Inv.]",null,15,0.04,0,0,null,"Schnitzel-/Pelletförderung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletförderung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K58)=INT(AF$26/($K58))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkessel 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H60),IF(I60=$D$332,IFERROR(H60/D60,\"-\"),H60/100),IF(ISNUMBER(G60),G60,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H60),I60=$D$332),H60,L60*D60)","v":0},{"$f":"1/K60*D60","v":0},null,"Heizkessel 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K60)=INT(Q$26/($K60))),$D60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX60:CB60)","v":0},null,{"$f":"$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Heizkessel 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Heizkessel 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Wärmepumpe 1",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Wärmepumpe 2",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Hydraulische Einbindung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Hydraulische Einbindung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hydraulische Einbindung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Speicher",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Speicher",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Speicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Kaminanlage/Abgasleitung 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H69),IF(I69=$D$332,IFERROR(H69/D69,\"-\"),H69/100),IF(ISNUMBER(G69),G69,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H69),I69=$D$332),H69,L69*D69)","v":0},{"$f":"1/K69*D69","v":0},null,"Kaminanlage/Abgasleitung 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Kaminanlage/Abgasleitung 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Kaminanlage/Abgasleitung 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Aschenaustragung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Aschenaustragung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Aschenaustragung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Rauchgasreinigung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Rauchgasreinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rauchgasreinigung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizungsverteiler",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H75),IF(I75=$D$332,IFERROR(H75/D75,\"-\"),H75/100),IF(ISNUMBER(G75),G75,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H75),I75=$D$332),H75,L75*D75)","v":0},{"$f":"1/K75*D75","v":0},null,"Heizungsverteiler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K75)=INT(Q$26/($K75))),$D75,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX75:CB75)","v":0},null,{"$f":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizungsverteiler",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Expansion",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Heizgruppen",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Heizgruppen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizgruppen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkörper",null,null,40,null,0.01,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H83),IF(I83=$D$332,IFERROR(H83/D83,\"-\"),H83/100),IF(ISNUMBER(G83),G83,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H83),I83=$D$332),H83,L83*D83)","v":0},{"$f":"1/K83*D83","v":0},null,"Heizkörper",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K83)=INT(Q$26/($K83))),$D83,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX83:CB83)","v":0},null,{"$f":"$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY83-$N83+AS83","v":0},0,0,null,null,"Heizkörper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bodenheizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Bodenheizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bodenheizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"TABs",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"TABs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TABs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Luftheizapparate",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Luftheizapparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Luftheizapparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Lufterhitzer-Anschluss",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Lufterhitzer-Anschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lufterhitzer-Anschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"KVS-WRG Lüftung",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"KVS-WRG Lüftung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"KVS-WRG Lüftung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Dämmungen"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Dämmungen"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gaswarnanlage",null,null,15,null,0.03,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F93),F93,IF(ISNUMBER(E93),E93,0))","v":15},{"$f":"IF(ISNUMBER(H93),IF(I93=$D$332,IFERROR(H93/D93,\"-\"),H93/100),IF(ISNUMBER(G93),G93,0))","v":0.03},{"$f":"IF(AND(ISNUMBER(H93),I93=$D$332),H93,L93*D93)","v":0},{"$f":"1/K93*D93","v":0},null,"Gaswarnanlage",{"$f":"D93","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K93)=INT(Q$26/($K93))),$D93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX93:CB93)","v":0},null,0,{"$f":"AX93-$N93+R93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN93-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaswarnanlage",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank Überwachung Erdreich",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Öltank Überwachung Erdreich",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank Überwachung Erdreich",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Warnanlage Kältemittel",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Warnanlage Kältemittel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warnanlage Kältemittel",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Brandmeldeanlage",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Brandmeldeanlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandmeldeanlage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Warmwasserspeicher",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H99),IF(I99=$D$332,IFERROR(H99/D99,\"-\"),H99/100),IF(ISNUMBER(G99),G99,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H99),I99=$D$332),H99,L99*D99)","v":0},{"$f":"1/K99*D99","v":0},null,"Warmwasserspeicher",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K99)=INT(Q$26/($K99))),$D99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX99:CB99)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warmwasserspeicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verteiler Warmwasser",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Verteiler Warmwasser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verteiler Warmwasser",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schmutzwasserleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Schmutzwasserleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schmutzwasserleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Apparate",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Apparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Apparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zirkulationsleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Zirkulationsleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zirkulationsleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lüftungsgeräte/Monoblock",null,null,25,null,0.04,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H108),IF(I108=$D$332,IFERROR(H108/D108,\"-\"),H108/100),IF(ISNUMBER(G108),G108,0))","v":0.04},{"$f":"IF(AND(ISNUMBER(H108),I108=$D$332),H108,L108*D108)","v":0},{"$f":"1/K108*D108","v":0},null,"Lüftungsgeräte/Monoblock",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K108)=INT(Q$26/($K108))),$D108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lüftungsgeräte/Monoblock",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Armaturen, Instrumente",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Armaturen, Instrumente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Armaturen, Instrumente",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kanäle",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Kanäle",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX110:CB110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM110-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kanäle",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Metallbauarbeiten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tore, Türen",null,null,30,null,1.2500000000000001E-2,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H114),IF(I114=$D$332,IFERROR(H114/D114,\"-\"),H114/100),IF(ISNUMBER(G114),G114,0))","v":1.2500000000000001E-2},{"$f":"IF(AND(ISNUMBER(H114),I114=$D$332),H114,L114*D114)","v":0},{"$f":"1/K114*D114","v":0},null,"Tore, Türen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K114)=INT(Q$26/($K114))),$D114,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tore, Türen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Podeste/Geländer",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Podeste/Geländer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Podeste/Geländer",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Silodeckel",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Silodeckel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silodeckel",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Stationäre Hebevorrichtungen",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Stationäre Hebevorrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Stationäre Hebevorrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aushub",null,null,30,null,0,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H120),IF(I120=$D$332,IFERROR(H120/D120,\"-\"),H120/100),IF(ISNUMBER(G120),G120,0))","v":0},{"$f":"IF(AND(ISNUMBER(H120),I120=$D$332),H120,L120*D120)","v":0},{"$f":"1/K120*D120","v":0},null,"Aushub",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K120)=INT(Q$26/($K120))),$D120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX120:CB120)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aushub",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gebäudekostenanteil Zentrale",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Gebäudekostenanteil Zentrale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gebäudekostenanteil Zentrale",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baumeisterarbeiten",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Baumeisterarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baumeisterarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fluchteinrichtungen",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Fluchteinrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fluchteinrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zufahrt Schnitzel-/Pelletsilo",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Zufahrt Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zufahrt Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Graben Fernleitung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H127),IF(I127=$D$332,IFERROR(H127/D127,\"-\"),H127/100),IF(ISNUMBER(G127),G127,0))","v":5.0000000000000001E-3},{"$f":"IF(AND(ISNUMBER(H127),I127=$D$332),H127,L127*D127)","v":0},{"$f":"1/K127*D127","v":0},null,"Graben Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K127)=INT(Q$26/($K127))),$D127,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Graben Hausanschlüsse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Hausanschlüsse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Hausanschlüsse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Kalte Fernleitung",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H131),IF(I131=$D$332,IFERROR(H131/D131,\"-\"),H131/100),IF(ISNUMBER(G131),G131,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H131),I131=$D$332),H131,L131*D131)","v":0},{"$f":"1/K131*D131","v":0},null,"Kalte Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K131)=INT(Q$26/($K131))),$D131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX131:CB131)","v":0},null,0,{"$f":"AX131-$N131+R131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kalte Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Heizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Sanitär",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Sanitär",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Sanitär",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Anschlussleitungen Haus",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Anschlussleitungen Haus",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen Haus",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Feldgeräte",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,{"$f":"IF(ISNUMBER(H140),IF(I140=$D$332,IFERROR(H140/D140,\"-\"),H140/100),IF(ISNUMBER(G140),G140,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H140),I140=$D$332),H140,L140*D140)","v":0},0,null,"Feldgeräte",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K140)=INT(Q$26/($K140))),$D140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX140:CB140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS140-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Feldgeräte",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Schaltschränke",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Leitsystem",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Leitsystem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leitsystem",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Baustromverteilung",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H145),IF(I145=$D$332,IFERROR(H145/D145,\"-\"),H145/100),IF(ISNUMBER(G145),G145,0))","v":0},{"$f":"IF(AND(ISNUMBER(H145),I145=$D$332),H145,L145*D145)","v":0},0,null,"Baustromverteilung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K145)=INT(Q$26/($K145))),$D145,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baustromverteilung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,0,0,0,null,"Demontagen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke HV/UV",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Schaltschränke HV/UV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke HV/UV",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Elektrotrasse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Elektrotrasse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Elektrotrasse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Beleuchtung",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Beleuchtung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Beleuchtung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verkabelung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Verkabelung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verkabelung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Einspeisung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Einspeisung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einspeisung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Telefon, Netzwerkanschluss",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Telefon, Netzwerkanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Telefon, Netzwerkanschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Busleitungen",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Busleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Busleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Weiteres"},0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K154)=INT(Q$26/($K154))),$D154,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B154","v":"Weiteres"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF154:CS154)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF154:CS154)","v":0},0]
[null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Provisorien",null,null,20,null,0,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F156),F156,IF(ISNUMBER(E156),E156,0))","v":20},{"$f":"IF(ISNUMBER(H156),IF(I156=$D$332,IFERROR(H156/D156,\"-\"),H156/100),IF(ISNUMBER(G156),G156,0))","v":0},{"$f":"IF(AND(ISNUMBER(H156),I156=$D$332),H156,L156*D156)","v":0},0,null,"Provisorien",{"$f":"D156","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K156)=INT(Q$26/($K156))),$D156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX156:CB156)","v":0},null,{"$f":"$D156","v":0},{"$f":"AX156-$N156+R156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN156-$N156+AH156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Provisorien",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Abbrucharbeiten",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Abbrucharbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Abbrucharbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kabelgräben",null,null,20,null,5.0000000000000001E-3,null,"[% Inv.]",null,20,5.0000000000000001E-3,0,0,null,"Kabelgräben",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kabelgräben",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Durchbrüche, Kernbohrungen",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Durchbrüche, Kernbohrungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Durchbrüche, Kernbohrungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fundamente, Sockel",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Fundamente, Sockel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente, Sockel",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Maurerarbeiten",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Maurerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Maurerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Brandabschottungen",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Brandabschottungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandabschottungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gerüste",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Gerüste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gerüste",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kran, Pneukran",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Kran, Pneukran",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K164)=INT(AF$26/($K164))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kran, Pneukran",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H167),IF(I167=$D$332,IFERROR(H167/D167,\"-\"),H167/100),IF(ISNUMBER(G167),G167,0))","v":0},{"$f":"IF(AND(ISNUMBER(H167),I167=$D$332),H167,L167*D167)","v":0},0,null,"Demontagen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K167)=INT(Q$26/($K167))),$D167,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX167:CB167)","v":0},null,{"$f":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Malerarbeiten",null,null,15,null,5.0000000000000001E-3,null,"[% Inv.]",null,15,5.0000000000000001E-3,0,0,null,"Malerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Malerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baureinigung",null,null,15,null,0,null,"[% Inv.]",null,15,0,0,0,null,"Baureinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baureinigung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Umgebungsarbeiten",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Umgebungsarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Umgebungsarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Unvorhergesehenes Technik",null,null,20,null,0.02,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H173),IF(I173=$D$332,IFERROR(H173/D173,\"-\"),H173/100),IF(ISNUMBER(G173),G173,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H173),I173=$D$332),H173,L173*D173)","v":0},0,null,"Unvorhergesehenes Technik",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K173)=INT(Q$26/($K173))),$D173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX173:CB173)","v":0},null,{"$f":"$D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM173-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Technik",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Unvorhergesehenes Bauliches",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Unvorhergesehenes Bauliches",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Bauliches",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"HLKKSE-Ingenieur",null,null,25,null,null,null,null,null,25,{"$f":"IF(ISNUMBER(H176),IF(I176=$D$332,IFERROR(H176/D176,\"-\"),H176/100),IF(ISNUMBER(G176),G176,0))","v":0},{"$f":"IF(AND(ISNUMBER(H176),I176=$D$332),H176,L176*D176)","v":0},0,null,"HLKKSE-Ingenieur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K176)=INT(Q$26/($K176))),$D176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX176:CB176)","v":0},null,{"$f":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"HLKKSE-Ingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bauingenieur",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bauingenieur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Bauingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Eigenleistungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Eigenleistungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Eigenleistungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Geologe, Akustiker, Bauphysiker",null,null,25,null,null,null,null,null,25,0,0,0,null,"Geologe, Akustiker, Bauphysiker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Geologe, Akustiker, Bauphysiker",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bewilligungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bewilligungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bewilligungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Repro, Plot, Kopien, Spesen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Repro, Plot, Kopien, Spesen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Repro, Plot, Kopien, Spesen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"QS (Planung, Ausführung)",null,null,25,null,null,null,null,null,25,0,0,0,null,"QS (Planung, Ausführung)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"QS (Planung, Ausführung)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO nach Inbetriebnahme",null,null,25,null,null,null,null,null,25,0,0,0,null,"BO nach Inbetriebnahme",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO nach Inbetriebnahme",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO periodisch alle 5 Jahre",null,null,5,null,null,null,null,null,5,0,0,0,null,"BO periodisch alle 5 Jahre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K184)=INT(AF$26/($K184))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO periodisch alle 5 Jahre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übersicht"]
[null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Wärmequelle Technisch"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Energiezulieferung"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Wärmeerzeugung"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Kaminanlage"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Wärmeverteilung"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Wärmeabgabe"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sicherheit"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitär"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Lüftung"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Metallbauarbeiten"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Bauliches Zentrale"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Wärmeverbund Baumeister"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Wärmeverbund Leitungen"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MSRL"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Elektro"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Baumeister"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Baunebenkosten"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Unvorhergesehenes"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honorare/Nebenkosten"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Investitionskosten total",null,null,30,null,{"$f":"VLOOKUP(C12,$C$279:$G$293,5,0)*H297+VLOOKUP(C20,$C$279:$G$293,5,0)*H298","v":0},null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F208),F208,IF(ISNUMBER(E208),E208,0))","v":30},{"$f":"IF(ISNUMBER(H208),IF(I208=$D$332,IFERROR(H208/D208,\"-\"),H208/100),IF(ISNUMBER(G208),G208,0))","v":0},{"$f":"IF(AND(ISNUMBER(H208),I208=$D$332),H208,L208*D208)","v":0},{"$f":"1/K208*D208","v":0},null,"Berechnung falls Investitionskosten total eingegeben werden",{"$f":"D208","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K208)=INT(Q$26/($K208))),$D208,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$207:$CB$207,Betrachtungszeit_Heizung,AX208:CB208)","v":0},null,{"$f":"$D208","v":0},{"$f":"AX208-$N208+R208","v":0},{"$f":"AY208-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investitionskosten abzügl. Förderbeiträge total","CHF",{"$f":"IF(C24=\"ja\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Restwert und Fördergeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Restwert am Ende der Betrachtungszeit","CHF",{"$f":"IF(C24=\"ja\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Fördergeld",{"$f":"D209","v":0},{"$f":"IF($C24=\"ja\",SUM(R27:R185),R208)","v":0},{"$f":"IF($C24=\"ja\",SUM(S27:S185),S208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung=AG26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",{"$f":"SUM(Q210:Q211)*(1+Inflationsindex)^Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG210:AG211)*(1+Inflationsindex)^AG$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"Q212*(1+Kalkulationszinssatz)^-Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q213:AU213)","v":0}]
[null,"Wartungskosten (Wärmeerzeuger 1 und 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"ja\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Wartungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten (Wärmeerzeugung 1 und 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R216*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q217:AU217)","v":0}]
["K","Betriebsführung",null,null,null,"CHF/a"]
[null,"Entsorgung von Asche und Schlamm bei Holzfeuerungen",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Betriebskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Versicherung",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weiteres",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R220*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q221:AU221)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Energiekosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total",null,null,null,null,null,null,null,null,null,null,"Energiekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Leistungskosten",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,2,0)*IF(C21=14,C16/C18*12,C16)","v":0},{"$f":"SUM(C225:D225)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Energiepreissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Energiekosten",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Input_Generell!$W$9:$AB$21,3,0)/100*C11*1000)","v":0},{"$f":"IF(C21=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C19*1000,VLOOKUP(C21,Input_Generell!$W$9:$AB$21,3,0)/100*C19*1000)","v":0},{"$f":"SUM(C226:D226)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R225*(1+Kalkulationszinssatz)^-R$26","v":0},{"$f":"S225*(1+Kalkulationszinssatz)^-S$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q226:AU226)","v":0}]
[null,"Total",{"$f":"SUM(C225:C226)","v":0},{"$f":"SUM(D225:D226)","v":0},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Betrieb: Externe Kosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,5,0)/1000*C19","v":0},{"$f":"SUM(C230:D230)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Betrieb: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E232+E232*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R231+R231*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C230*Kosten_THG","v":0},{"$f":"D230*Kosten_THG","v":0},{"$f":"SUM(C232:D232)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R231*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q232:AU232)","v":0}]
[]
[null,"Entsorgungskosten (Wärmeerzeugung 1 und 2)",null,"Default überschreiben",null,null,null,null,null,null,null,null,null,null,null,"Entsorgung am Ende der Betrachtungszeit der Lebenszyklusrechnung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Entsorgungskosten in % der Investition",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"ja\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R235*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q236:AU236)","v":0}]
[]
[null,"Umweltrelevante Angaben Erstellung und Entsorgung Wärmeerzeuger und baulicher Massnahmen"]
[null,"Die Treibhausgas-Emissionen und Umweltbelastungspunkte, die aus der Erstellung und Entsorgung der Wärmeerzeuger entstehen, werden im Folgenden automatisch berechnet (ausgenommen Auswahl 'Weitere Wärmeerzeuger'). Für die Berechnung der Treibhausgas-Emissionen und Umweltbelastungspunkte, die aufgrund von Aushub und Beton-Bauten entstehen, müssen Angaben zur Grösse der Bauten gemacht werden.\nAnhand der Default-Werte kann die Grössenordnung der Treibhausgas-Emissionen und Umweltbelastungspunkte aus Herstellung und Entsorgung ermittelt werden (Wiederbeschaffungen sind nicht berücksichtigt). Insbesondere wenn Systeme mit erneuerbaren Energieträgern verglichen werden, empfiehlt sich jedoch eine genauere Abklärung. Falls aus der Herstellung und Entsorgung keine Daten einbezogen werden sollen, können die Default-Werte mit 0 überschrieben werden."]
[]
["K","Erstellung und Entsorgung Wärmeerzeuger:\nExterne Kosten",{"$f":"\"Wärmeerzeuger 1 \n(\"&$C$7&\")\"","v":"Wärmeerzeuger 1 \n(BITTE WÄHLEN)"},"Default\nüberschreiben",{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Default\nüberschreiben","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"kein Default\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"kein Default\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UBP"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Aushub und Beton-Bauten\n(Wärmeerzeuger 1 und 2)","Länge [m]","Breite [m]","Höhe [m]","Oberfläche [m2]","Beton bei 20 cm Wanddicke [m3]","Aushub [m3]"]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C247*D247+C247*E247+D247*E247)","v":0},{"$f":"F247*0.2","v":0},{"$f":"VLOOKUP(B247,$B$296:$C$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C249*D249+C249*E249+D249*E249)","v":0},{"$f":"F249*0.2","v":0},0]
[null,"Total",null,null,null,{"$f":"SUM(F247:F249)","v":0},{"$f":"SUM(G247:G249)","v":0},{"$f":"SUM(H247:H249)","v":0}]
[null,"Erstellung und Entsorgung Aushub und Beton-Bauten: Externe Kosten","Beton","Aushub","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UBP",null,null,null,null,null,null,null,null,null,"Bauliche Massnahmen: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C252*Kosten_THG","v":0},{"$f":"D252*Kosten_THG","v":0},{"$f":"SUM(C254:D254)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Lebenszykluskosten"]
[null,"Kosten der gesamten Wärmeerzeugung über den gesamten Lebenszyklus gesehen (in Form des Nettobarwertes = Kapitalwert)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Anschaffungskosten (abzüglich Förderbeitrag, Restwert)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Anschaffungskosten (abzüglich Förderbeitrag, Restwert)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wartungskosten",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Wartungskosten",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Betriebskosten",{"$f":"Q221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energiekosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Energiekosten",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)&\" (Betrieb und Erstellung/Entsorgung)\"","v":"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)",{"$f":"Q232+Q254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Entsorgungskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Entsorgungskosten",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"AV265","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q259:Q264)","v":0},{"$f":"SUM(R259:R264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU259:AU264)","v":0},{"$f":"SUM(AV259:AV264)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total aufsummiert",{"$f":"Q265","v":0},{"$f":"Q266+R265","v":0},{"$f":"R266+S265","v":0},{"$f":"S266+T265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT266+AU265","v":0}]
[null,"Treibhausgasemissionen Erstellung/Entsorgung Wärmeerzeuger und bauliche Massnahmen (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramm Anzeige Betrachtungszeit",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0}]
[null,"Treibhausgasemissionen Betrieb (Scope 1 und 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13 Erstellung/Entsorgung Wärmeerzeuger sowie Aushub und Beton-Bauten",null,null,{"$f":"G243+E253","v":0},"UBP"]
[null,"Umweltbelastungspunkte UBP'13 Betrieb",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UBP"]
["K","Gestehungskosten pro kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"Rp./kWh"]
["K","Wärmegestehungspreis (Jahreskosten pro kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"Rp./kWh"]
[]
[]
[]
[null,"Auswahlfelder und Defaultwerte"]
[]
["K","Auswahlfeld","Wärmeversorgung Nummer","Energieträger-Nummer","Energieträger","Wirkungs-grad/JAZ","Wartung bei Eingabe Totalinvest."]
[null,"BITTE WÄHLEN",0,0,"Energieträger","Wirkungsgrad/Jahresarbeitszahl JAZ",0]
[null,"Wärmepumpe See-/Flusswasser",1,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Grundwasser",2,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Erdsonde/Erdregister",3,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Luft",4,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",1.4999999999999999E-2]
[null,"Wärmepumpe andere (z.B. Abwärme)",5,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Fernwärme",6,6,"Fernwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Pellets",7,4,"Pellets","Wirkungsgrad",2.5000000000000001E-2]
[null,"Heizkessel Holzschnitzel",8,5,"Holzschnitzel","Wirkungsgrad",2.5000000000000001E-2]
[null,"Solarthermie",9,0,"Sonnenenergie","Wirkungsgrad",0.01]
[null,"Direkte Abwärmenutzung",10,0,"Abwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Biogas",11,2,"Biogas Brennstoff","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Erdgas",12,1,"Erdgas","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Heizöl",13,3,"Heizöl","Wirkungsgrad",2.5000000000000001E-2]
[null,"Weitere Wärmeerzeugung",14,11,{"$f":"Input_Generell!B16","v":"Weitere"},"Wirkungsgrad",1.4999999999999999E-2]
[]
[null,"Auswahlliste bauliche Massnahmen","Aushub einrechnen (1=ja)?",null,"Hilfsberechnung für Einrechnung der Wartungskosten bei Investitionskosten"]
[null,"BITTE WÄHLEN",0,null,null,"Wärme-versorger gewählt?","Wärme-abgabe einrechnen?","Gewich-tung"]
[null,"Neue Technikzentrale im Erdreich",1,null,"Erzeuger 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Neue Technikzentrale im Gebäude",0,null,"Erzeuger 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Neuer Brennstofflagerraum im Erdreich",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Neuer Brennstofflagerraum im Gebäude",0]
[null,"Weitere bauliche Massnahmen im Erdreich",1]
[null,"Weitere bauliche Massnahmen im Gebäude",0]
[]
[]
["K","Aushub und Beton-Bauten Herstellung und Entsorgung"]
[null,"Wärmeversorgung Nr.","Kategorie","Einheit","Treibhausgas-Emissionen [g CO2eq]","Umweltbelastungspunkte [UBP13]"]
[null,"alle","01.003 Tiefbaubeton (ohne Bewehrung)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"alle","62.001 Aushub maschinell, Durchschnitt","m3 Aushubvolumen",412,489]
[]
[]
["K","Wärmeerzeuger Herstellung und Entsorgung",null,null,"Treibhausgas-Emissionen [g CO2eq]",null,"Umweltbelastungs-punkte [UBP13]"]
[null,"Wärmeversorgung Nr.","Referenz-Wärmeerzeuger / Quelle","Bezugseinheit (ohne Skalierungsfaktor)","Skalierung mit \nkW^0.7","Skalierung mit kW (linear)","Skalierung kW^0.7","Skalierung mit kW"]
[null,0,"keine","-",0,0,0,0]
[null,1,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"Erdsonden-WP, 10 kW","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"Erdsonden-WP, 10 kW;\nErdsonden, 150 m für 10 kW (linear)","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"Luft-WP, 8 kW","kW Erzeugerleistung",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"keine","-",0,0,0,0]
[null,7,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 Flachkollektor für Warmwasser MFH","m2 Kollektorfläche",0,155000,0,394000]
[null,10,"keine","-",0,0,0,0]
[null,11,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Heizkessel, 100 kW","kW Erzeugerleistung",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"keine","-","kein Default","kein Default","kein Default","kein Default"]
[]
[null,"Auswahlfeld"]
[null,"BITTE WÄHLEN",null,"Auswahlfeld"]
[null,"ja",null,"[% Inv.]"]
[null,"nein",null,"[CHF/a]"]
[null,null,null,"(wird in Formel genutzt)"]

{"sheet":"Heizung_V5","index":7,"n_rows":333,"n_cols":100,"rows_kept":333,"cut":false,"hidden":false,"merged":[[310,4,310,5],[310,6,310,7],[5,2,5,8],[6,3,6,8],[24,7,24,8],[238,1,238,8],[294,4,294,7]]}
[null,"DATENEINGABE HEIZUNG/WÄRMEERZEUGUNG"]
[]
[null,"Angaben des Anbieters (mit Angebot abzugeben)"]
[]
[null,"Variante","V5"]
[null,"Variantenbeschreibung"]
["K","Wärmeerzeuger 1","BITTE WÄHLEN",{"$f":"IF(OR(C13=3,C13=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (siehe auch Kommentar)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"JAZ > 7, bitte prüfen\",IF(AND(B10=\"Wirkungsgrad\",C10<>\"\",OR(C10>100,C10<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Wärmeerzeuger 2","BITTE WÄHLEN",{"$f":"IF(OR(C21=3,C21=1),\"VBE erlaubt keine fossilen Wärmeerzeugungssysteme (s. auch Komm. unter Wärmeerz. 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Kollektorfläche\",\"Heizleistung\")","v":"Heizleistung"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Wärmeabgabe (Nutzenergie)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Wirkungsgrad/Jahresarbeitszahl JAZ"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"JAZ > 7, bitte prüfen\",IF(AND(B18=\"Wirkungsgrad\",C18<>\"\",OR(C18>100,C18<80)),\"Wirkungsgrad < 80% oder > 100%, bitte prüfen\",\"\"))","v":""}]
[null,{"$f":"\"Endenergieverbrauch (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Endenergieverbrauch (Energieträger)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Wärmeversorgung Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,3,0))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BITTE WÄHLEN","Seewasser-Wärmepumpe","Grundwasser-Wärmepumpe","Erdsonden-Wärmepumpe","Luft-Wärmepumpe","Andere Wärmepumpe (z.B. Abwärme)","Fernwärme","Pellets","Holzschnitzel","Solarthermie","Direkte Abwärmenutzung","Biogas","Erdgas","Heizöl"]
[]
[null,"Förderbeiträge total",null,"CHF"]
[null,"Investitionskosten detailliert eingeben?","nein",null,null,null,null,null,null,null,"Rechenwerte",null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzeige"]
["K","Investitionskosten (Wärmeerzeuger 1 und 2)","Beschreibung","Investition [CHF]","Lebensdauer [a]","Default überschreiben","Wartung\n[% Inv.]","Default überschreiben\n[% Inv. oder CHF/a]",null,null,"Lebens-\ndauer [a]","Wartung \n[%  Inv.]","Wartung [CHF/a]","Jährliche Ab-schreibung [CHF/a]",null,null,"(Re)Investition in CHF im Jahr…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert am Ende der Betrachtungszeit",null,"Restwert nach Abschreibung am Ende des Jahres… (Berücksichtigt Reinvestition nach Ablauf der Lebensdauer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,"Zeile für Wärmerzeuger 1","Zeile für Wärmerzeuger 2","Zeile einblenden (1=ja)"]
["K","1. Wärmequelle Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF26:CS26)","v":1},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF26:CS26)","v":1},{"$f":"IF(CT26+CU26>0,1,0)","v":1}]
[null,"Grundwasserbohrung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":30},{"$f":"IF(ISNUMBER(H27),IF(I27=$D$332,IFERROR(H27/D27,\"-\"),H27/100),IF(ISNUMBER(G27),G27,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H27),I27=$D$332),H27,L27*D27)","v":0},{"$f":"1/K27*D27","v":0},null,"Grundwasserbohrung",{"$f":"D27","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K27)=INT(Q$26/($K27))),$D27,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX27:CB27)","v":0},null,{"$f":"$D27","v":0},{"$f":"AX27-$N27+R27","v":0},{"$f":"AY27-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grundwasserbohrung",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,null,30,null,0.02,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F28),F28,IF(ISNUMBER(E28),E28,0))","v":30},{"$f":"IF(ISNUMBER(H28),IF(I28=$D$332,IFERROR(H28/D28,\"-\"),H28/100),IF(ISNUMBER(G28),G28,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H28),I28=$D$332),H28,L28*D28)","v":0},{"$f":"1/K28*D28","v":0},null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D28","v":0},{"$f":"AX28-$N28+R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wasserfassungsbau Gewässer (inkl. Rückgabe)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Versickerungsgalerie/-brunnen",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Versickerungsgalerie/-brunnen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Versickerungsgalerie/-brunnen",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Wasserfassung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Wasserfassung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Wasserfassung",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Graben Erdsondenanschluss",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Erdsondenanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Erdsondenanschluss",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fundamente Rückkühler",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Fundamente Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tankraum",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Tankraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tankraum",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletsilo",null,null,30,null,2.5000000000000001E-2,null,"[% Inv.]",null,30,2.5000000000000001E-2,0,0,null,"Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K35)=INT(AF$26/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35-$N35+AP35","v":0},0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Wärmequelle Technisch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Erdsonden inkl. Bohrung",null,null,50,null,0.01,null,"[% Inv.]",null,50,{"$f":"IF(ISNUMBER(H37),IF(I37=$D$332,IFERROR(H37/D37,\"-\"),H37/100),IF(ISNUMBER(G37),G37,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H37),I37=$D$332),H37,L37*D37)","v":0},{"$f":"1/K37*D37","v":0},null,"Erdsonden inkl. Bohrung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K37)=INT(Q$26/($K37))),$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX37:CB37)","v":0},null,{"$f":"$D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN37-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdsonden inkl. Bohrung",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Erdregister",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Erdregister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erdregister",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sonnenkollektoren",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Sonnenkollektoren",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sonnenkollektoren",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Expansion",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Filteranlage",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Filteranlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Filteranlage",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pumpenstation",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Pumpenstation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pumpenstation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Systemtrennung",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Systemtrennung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Systemtrennung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Rückkühler",null,null,20,null,0.03,null,"[% Inv.]",null,20,0.03,0,0,null,"Rückkühler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rückkühler",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Anschlussleitungen",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Anschlussleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K45)=INT(AF$26/($K45))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Energiezulieferung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Hauptgaszuleitung",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H50),IF(I50=$D$332,IFERROR(H50/D50,\"-\"),H50/100),IF(ISNUMBER(G50),G50,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H50),I50=$D$332),H50,L50*D50)","v":0},{"$f":"1/K50*D50","v":0},null,"Hauptgaszuleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K50)=INT(Q$26/($K50))),$D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX50:CB50)","v":0},null,{"$f":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hauptgaszuleitung",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasleitung ab Gasraum",null,null,40,null,5.0000000000000001E-3,null,"[% Inv.]",null,40,5.0000000000000001E-3,0,0,null,"Gasleitung ab Gasraum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasleitung ab Gasraum",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Gasstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Gasstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gasstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Einmalige Anschlussgebühr",null,null,40,null,0,null,"[% Inv.]",null,40,0,0,0,null,"Einmalige Anschlussgebühr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"BE53-$N53+Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einmalige Anschlussgebühr",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank",null,null,30,null,0.02,null,"[% Inv.]",null,30,0.02,0,0,null,"Öltank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX54-$N54+R54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölförderungsleitung",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Ölförderungsleitung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölförderungsleitung",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Ölstrasse Kessel",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Ölstrasse Kessel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ölstrasse Kessel",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Schnitzel-/Pelletförderung",null,null,15,null,0.04,null,"[% Inv.]",null,15,0.04,0,0,null,"Schnitzel-/Pelletförderung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schnitzel-/Pelletförderung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K58)=INT(AF$26/($K58))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Wärmeerzeugung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkessel 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H60),IF(I60=$D$332,IFERROR(H60/D60,\"-\"),H60/100),IF(ISNUMBER(G60),G60,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H60),I60=$D$332),H60,L60*D60)","v":0},{"$f":"1/K60*D60","v":0},null,"Heizkessel 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K60)=INT(Q$26/($K60))),$D60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX60:CB60)","v":0},null,{"$f":"$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Heizkessel 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Heizkessel 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizkessel 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Wärmepumpe 1",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Wärmepumpe 2",null,null,20,null,3.5000000000000003E-2,null,"[% Inv.]",null,20,3.5000000000000003E-2,0,0,null,"Wärmepumpe 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Wärmepumpe 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Hydraulische Einbindung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Hydraulische Einbindung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hydraulische Einbindung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Speicher",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Speicher",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Speicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Kaminanlage",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Kaminanlage/Abgasleitung 1",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H69),IF(I69=$D$332,IFERROR(H69/D69,\"-\"),H69/100),IF(ISNUMBER(G69),G69,0))","v":2.5000000000000001E-2},{"$f":"IF(AND(ISNUMBER(H69),I69=$D$332),H69,L69*D69)","v":0},{"$f":"1/K69*D69","v":0},null,"Kaminanlage/Abgasleitung 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Kaminanlage/Abgasleitung 2",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"Kaminanlage/Abgasleitung 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kaminanlage/Abgasleitung 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Aschenaustragung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Aschenaustragung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Aschenaustragung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Rauchgasreinigung",null,null,15,null,3.5000000000000003E-2,null,"[% Inv.]",null,15,3.5000000000000003E-2,0,0,null,"Rauchgasreinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Rauchgasreinigung",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Wärmeverteilung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizungsverteiler",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H75),IF(I75=$D$332,IFERROR(H75/D75,\"-\"),H75/100),IF(ISNUMBER(G75),G75,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H75),I75=$D$332),H75,L75*D75)","v":0},{"$f":"1/K75*D75","v":0},null,"Heizungsverteiler",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K75)=INT(Q$26/($K75))),$D75,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX75:CB75)","v":0},null,{"$f":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizungsverteiler",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Expansion",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Heizgruppen",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Heizgruppen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Heizgruppen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Wärmeabgabe",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Heizkörper",null,null,40,null,0.01,null,"[% Inv.]",null,40,{"$f":"IF(ISNUMBER(H83),IF(I83=$D$332,IFERROR(H83/D83,\"-\"),H83/100),IF(ISNUMBER(G83),G83,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H83),I83=$D$332),H83,L83*D83)","v":0},{"$f":"1/K83*D83","v":0},null,"Heizkörper",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K83)=INT(Q$26/($K83))),$D83,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX83:CB83)","v":0},null,{"$f":"$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY83-$N83+AS83","v":0},0,0,null,null,"Heizkörper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bodenheizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Bodenheizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bodenheizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"TABs",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"TABs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TABs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Luftheizapparate",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Luftheizapparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Luftheizapparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Lufterhitzer-Anschluss",null,null,20,null,1.4999999999999999E-2,null,"[% Inv.]",null,20,1.4999999999999999E-2,0,0,null,"Lufterhitzer-Anschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lufterhitzer-Anschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"KVS-WRG Lüftung",null,null,20,null,2.5000000000000001E-2,null,"[% Inv.]",null,20,2.5000000000000001E-2,0,0,null,"KVS-WRG Lüftung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"KVS-WRG Lüftung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Dämmungen"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Dämmungen"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sicherheit",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gaswarnanlage",null,null,15,null,0.03,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F93),F93,IF(ISNUMBER(E93),E93,0))","v":15},{"$f":"IF(ISNUMBER(H93),IF(I93=$D$332,IFERROR(H93/D93,\"-\"),H93/100),IF(ISNUMBER(G93),G93,0))","v":0.03},{"$f":"IF(AND(ISNUMBER(H93),I93=$D$332),H93,L93*D93)","v":0},{"$f":"1/K93*D93","v":0},null,"Gaswarnanlage",{"$f":"D93","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K93)=INT(Q$26/($K93))),$D93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX93:CB93)","v":0},null,0,{"$f":"AX93-$N93+R93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN93-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaswarnanlage",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Öltank Überwachung Erdreich",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Öltank Überwachung Erdreich",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Öltank Überwachung Erdreich",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Warnanlage Kältemittel",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Warnanlage Kältemittel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warnanlage Kältemittel",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Brandmeldeanlage",null,null,15,null,0.03,null,"[% Inv.]",null,15,0.03,0,0,null,"Brandmeldeanlage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandmeldeanlage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitär",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Warmwasserspeicher",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H99),IF(I99=$D$332,IFERROR(H99/D99,\"-\"),H99/100),IF(ISNUMBER(G99),G99,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H99),I99=$D$332),H99,L99*D99)","v":0},{"$f":"1/K99*D99","v":0},null,"Warmwasserspeicher",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K99)=INT(Q$26/($K99))),$D99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX99:CB99)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Warmwasserspeicher",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verteiler Warmwasser",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Verteiler Warmwasser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verteiler Warmwasser",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schmutzwasserleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Schmutzwasserleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schmutzwasserleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Apparate",null,null,40,null,1.4999999999999999E-2,null,"[% Inv.]",null,40,1.4999999999999999E-2,0,0,null,"Apparate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Apparate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zirkulationsleitungen",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Zirkulationsleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zirkulationsleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Lüftung",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lüftungsgeräte/Monoblock",null,null,25,null,0.04,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H108),IF(I108=$D$332,IFERROR(H108/D108,\"-\"),H108/100),IF(ISNUMBER(G108),G108,0))","v":0.04},{"$f":"IF(AND(ISNUMBER(H108),I108=$D$332),H108,L108*D108)","v":0},{"$f":"1/K108*D108","v":0},null,"Lüftungsgeräte/Monoblock",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K108)=INT(Q$26/($K108))),$D108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Lüftungsgeräte/Monoblock",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Armaturen, Instrumente",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Armaturen, Instrumente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Armaturen, Instrumente",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kanäle",null,null,40,null,0.01,null,"[% Inv.]",null,40,0.01,0,0,null,"Kanäle",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX110:CB110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM110-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kanäle",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Metallbauarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Metallbauarbeiten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tore, Türen",null,null,30,null,1.2500000000000001E-2,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H114),IF(I114=$D$332,IFERROR(H114/D114,\"-\"),H114/100),IF(ISNUMBER(G114),G114,0))","v":1.2500000000000001E-2},{"$f":"IF(AND(ISNUMBER(H114),I114=$D$332),H114,L114*D114)","v":0},{"$f":"1/K114*D114","v":0},null,"Tore, Türen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K114)=INT(Q$26/($K114))),$D114,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tore, Türen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Podeste/Geländer",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Podeste/Geländer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Podeste/Geländer",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Silodeckel",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Silodeckel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silodeckel",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Stationäre Hebevorrichtungen",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Stationäre Hebevorrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Stationäre Hebevorrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Bauliches Zentrale",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aushub",null,null,30,null,0,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H120),IF(I120=$D$332,IFERROR(H120/D120,\"-\"),H120/100),IF(ISNUMBER(G120),G120,0))","v":0},{"$f":"IF(AND(ISNUMBER(H120),I120=$D$332),H120,L120*D120)","v":0},{"$f":"1/K120*D120","v":0},null,"Aushub",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K120)=INT(Q$26/($K120))),$D120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX120:CB120)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aushub",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gebäudekostenanteil Zentrale",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Gebäudekostenanteil Zentrale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gebäudekostenanteil Zentrale",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baumeisterarbeiten",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Baumeisterarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baumeisterarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fluchteinrichtungen",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Fluchteinrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fluchteinrichtungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Zufahrt Schnitzel-/Pelletsilo",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Zufahrt Schnitzel-/Pelletsilo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Zufahrt Schnitzel-/Pelletsilo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Wärmeverbund Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Graben Fernleitung",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H127),IF(I127=$D$332,IFERROR(H127/D127,\"-\"),H127/100),IF(ISNUMBER(G127),G127,0))","v":5.0000000000000001E-3},{"$f":"IF(AND(ISNUMBER(H127),I127=$D$332),H127,L127*D127)","v":0},{"$f":"1/K127*D127","v":0},null,"Graben Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K127)=INT(Q$26/($K127))),$D127,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Graben Hausanschlüsse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Graben Hausanschlüsse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Graben Hausanschlüsse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Wärmeverbund Leitungen",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Kalte Fernleitung",null,null,30,null,0.01,null,"[% Inv.]",null,30,{"$f":"IF(ISNUMBER(H131),IF(I131=$D$332,IFERROR(H131/D131,\"-\"),H131/100),IF(ISNUMBER(G131),G131,0))","v":0.01},{"$f":"IF(AND(ISNUMBER(H131),I131=$D$332),H131,L131*D131)","v":0},{"$f":"1/K131*D131","v":0},null,"Kalte Fernleitung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K131)=INT(Q$26/($K131))),$D131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX131:CB131)","v":0},null,0,{"$f":"AX131-$N131+R131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kalte Fernleitung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Heizung",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fernleitung Sanitär",null,null,30,null,0.01,null,"[% Inv.]",null,30,0.01,0,0,null,"Fernleitung Sanitär",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fernleitung Sanitär",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Anschlussleitungen Haus",null,null,30,null,1.4999999999999999E-2,null,"[% Inv.]",null,30,1.4999999999999999E-2,0,0,null,"Anschlussleitungen Haus",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Anschlussleitungen Haus",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übergabestationen Heizung",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Übergabestationen Heizung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Übergabestationen Heizung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Energiemessung",null,null,20,null,0.08,null,"[% Inv.]",null,20,0.08,0,0,null,"Energiemessung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Energiemessung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Dämmungen",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Dämmungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Dämmungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MSRL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Feldgeräte",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,{"$f":"IF(ISNUMBER(H140),IF(I140=$D$332,IFERROR(H140/D140,\"-\"),H140/100),IF(ISNUMBER(G140),G140,0))","v":1.4999999999999999E-2},{"$f":"IF(AND(ISNUMBER(H140),I140=$D$332),H140,L140*D140)","v":0},0,null,"Feldgeräte",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K140)=INT(Q$26/($K140))),$D140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX140:CB140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS140-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Feldgeräte",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke",null,null,15,null,0.01,null,"[% Inv.]",null,15,0.01,0,0,null,"Schaltschränke",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Leitsystem",null,null,15,null,1.4999999999999999E-2,null,"[% Inv.]",null,15,1.4999999999999999E-2,0,0,null,"Leitsystem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Leitsystem",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Elektro",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Baustromverteilung",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H145),IF(I145=$D$332,IFERROR(H145/D145,\"-\"),H145/100),IF(ISNUMBER(G145),G145,0))","v":0},{"$f":"IF(AND(ISNUMBER(H145),I145=$D$332),H145,L145*D145)","v":0},0,null,"Baustromverteilung",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K145)=INT(Q$26/($K145))),$D145,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baustromverteilung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,0,0,0,null,"Demontagen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Schaltschränke HV/UV",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Schaltschränke HV/UV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Schaltschränke HV/UV",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Elektrotrasse",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Elektrotrasse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Elektrotrasse",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Beleuchtung",null,null,15,null,0.02,null,"[% Inv.]",null,15,0.02,0,0,null,"Beleuchtung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Beleuchtung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Verkabelung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Verkabelung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Verkabelung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Einspeisung",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Einspeisung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Einspeisung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Telefon, Netzwerkanschluss",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Telefon, Netzwerkanschluss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Telefon, Netzwerkanschluss",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Busleitungen",null,null,15,null,2.5000000000000001E-2,null,"[% Inv.]",null,15,2.5000000000000001E-2,0,0,null,"Busleitungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Busleitungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Weiteres"},0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K154)=INT(Q$26/($K154))),$D154,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B154","v":"Weiteres"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF154:CS154)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF154:CS154)","v":0},0]
[null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Baumeister",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Provisorien",null,null,20,null,0,null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F156),F156,IF(ISNUMBER(E156),E156,0))","v":20},{"$f":"IF(ISNUMBER(H156),IF(I156=$D$332,IFERROR(H156/D156,\"-\"),H156/100),IF(ISNUMBER(G156),G156,0))","v":0},{"$f":"IF(AND(ISNUMBER(H156),I156=$D$332),H156,L156*D156)","v":0},0,null,"Provisorien",{"$f":"D156","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K156)=INT(Q$26/($K156))),$D156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX156:CB156)","v":0},null,{"$f":"$D156","v":0},{"$f":"AX156-$N156+R156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN156-$N156+AH156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Provisorien",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Abbrucharbeiten",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Abbrucharbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Abbrucharbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kabelgräben",null,null,20,null,5.0000000000000001E-3,null,"[% Inv.]",null,20,5.0000000000000001E-3,0,0,null,"Kabelgräben",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kabelgräben",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Durchbrüche, Kernbohrungen",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Durchbrüche, Kernbohrungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Durchbrüche, Kernbohrungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fundamente, Sockel",null,null,20,null,1E-3,null,"[% Inv.]",null,20,1E-3,0,0,null,"Fundamente, Sockel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fundamente, Sockel",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Maurerarbeiten",null,null,30,null,1E-3,null,"[% Inv.]",null,30,1E-3,0,0,null,"Maurerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Maurerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Brandabschottungen",null,null,20,null,0.02,null,"[% Inv.]",null,20,0.02,0,0,null,"Brandabschottungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Brandabschottungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gerüste",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Gerüste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gerüste",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Kran, Pneukran",null,null,20,null,0,null,"[% Inv.]",null,20,0,0,0,null,"Kran, Pneukran",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K164)=INT(AF$26/($K164))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Kran, Pneukran",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Baunebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Demontagen",null,null,25,null,0,null,"[% Inv.]",null,25,{"$f":"IF(ISNUMBER(H167),IF(I167=$D$332,IFERROR(H167/D167,\"-\"),H167/100),IF(ISNUMBER(G167),G167,0))","v":0},{"$f":"IF(AND(ISNUMBER(H167),I167=$D$332),H167,L167*D167)","v":0},0,null,"Demontagen",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K167)=INT(Q$26/($K167))),$D167,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX167:CB167)","v":0},null,{"$f":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demontagen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Malerarbeiten",null,null,15,null,5.0000000000000001E-3,null,"[% Inv.]",null,15,5.0000000000000001E-3,0,0,null,"Malerarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Malerarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Baureinigung",null,null,15,null,0,null,"[% Inv.]",null,15,0,0,0,null,"Baureinigung",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Baureinigung",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Umgebungsarbeiten",null,null,30,null,5.0000000000000001E-3,null,"[% Inv.]",null,30,5.0000000000000001E-3,0,0,null,"Umgebungsarbeiten",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Umgebungsarbeiten",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,"kein Default",null,"[% Inv.]",null,30,0,0,0,null,"Weiteres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Unvorhergesehenes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Unvorhergesehenes Technik",null,null,20,null,0.02,null,"[% Inv.]",null,20,{"$f":"IF(ISNUMBER(H173),IF(I173=$D$332,IFERROR(H173/D173,\"-\"),H173/100),IF(ISNUMBER(G173),G173,0))","v":0.02},{"$f":"IF(AND(ISNUMBER(H173),I173=$D$332),H173,L173*D173)","v":0},0,null,"Unvorhergesehenes Technik",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K173)=INT(Q$26/($K173))),$D173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX173:CB173)","v":0},null,{"$f":"$D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM173-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Technik",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Unvorhergesehenes Bauliches",null,null,20,null,0.01,null,"[% Inv.]",null,20,0.01,0,0,null,"Unvorhergesehenes Bauliches",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Unvorhergesehenes Bauliches",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honorare/Nebenkosten",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"HLKKSE-Ingenieur",null,null,25,null,null,null,null,null,25,{"$f":"IF(ISNUMBER(H176),IF(I176=$D$332,IFERROR(H176/D176,\"-\"),H176/100),IF(ISNUMBER(G176),G176,0))","v":0},{"$f":"IF(AND(ISNUMBER(H176),I176=$D$332),H176,L176*D176)","v":0},0,null,"HLKKSE-Ingenieur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K176)=INT(Q$26/($K176))),$D176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX176:CB176)","v":0},null,{"$f":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"HLKKSE-Ingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bauingenieur",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bauingenieur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Bauingenieur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Eigenleistungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Eigenleistungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Eigenleistungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Geologe, Akustiker, Bauphysiker",null,null,25,null,null,null,null,null,25,0,0,0,null,"Geologe, Akustiker, Bauphysiker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Geologe, Akustiker, Bauphysiker",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Bewilligungen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Bewilligungen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Bewilligungen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Repro, Plot, Kopien, Spesen",null,null,25,null,null,null,null,null,25,0,0,0,null,"Repro, Plot, Kopien, Spesen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Repro, Plot, Kopien, Spesen",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"QS (Planung, Ausführung)",null,null,25,null,null,null,null,null,25,0,0,0,null,"QS (Planung, Ausführung)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"QS (Planung, Ausführung)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO nach Inbetriebnahme",null,null,25,null,null,null,null,null,25,0,0,0,null,"BO nach Inbetriebnahme",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO nach Inbetriebnahme",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"BO periodisch alle 5 Jahre",null,null,5,null,null,null,null,null,5,0,0,0,null,"BO periodisch alle 5 Jahre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K184)=INT(AF$26/($K184))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"BO periodisch alle 5 Jahre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Weiteres",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Weiteres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weiteres",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Übersicht"]
[null,{"$f":"B26","v":"1. Wärmequelle Baumeister"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Wärmequelle Technisch"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Energiezulieferung"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Wärmeerzeugung"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Kaminanlage"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Wärmeverteilung"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Wärmeabgabe"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sicherheit"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitär"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Lüftung"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Metallbauarbeiten"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Bauliches Zentrale"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Wärmeverbund Baumeister"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Wärmeverbund Leitungen"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MSRL"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Elektro"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Baumeister"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Baunebenkosten"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Unvorhergesehenes"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honorare/Nebenkosten"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Investitionskosten total",null,null,30,null,{"$f":"VLOOKUP(C12,$C$279:$G$293,5,0)*H297+VLOOKUP(C20,$C$279:$G$293,5,0)*H298","v":0},null,"[% Inv.]",null,{"$f":"IF(ISNUMBER(F208),F208,IF(ISNUMBER(E208),E208,0))","v":30},{"$f":"IF(ISNUMBER(H208),IF(I208=$D$332,IFERROR(H208/D208,\"-\"),H208/100),IF(ISNUMBER(G208),G208,0))","v":0},{"$f":"IF(AND(ISNUMBER(H208),I208=$D$332),H208,L208*D208)","v":0},{"$f":"1/K208*D208","v":0},null,"Berechnung falls Investitionskosten total eingegeben werden",{"$f":"D208","v":0},{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K208)=INT(Q$26/($K208))),$D208,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$207:$CB$207,Betrachtungszeit_Heizung,AX208:CB208)","v":0},null,{"$f":"$D208","v":0},{"$f":"AX208-$N208+R208","v":0},{"$f":"AY208-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investitionskosten abzügl. Förderbeiträge total","CHF",{"$f":"IF(C24=\"ja\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Restwert und Fördergeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Restwert am Ende der Betrachtungszeit","CHF",{"$f":"IF(C24=\"ja\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Re)Investition abzüglich Fördergeld",{"$f":"D209","v":0},{"$f":"IF($C24=\"ja\",SUM(R27:R185),R208)","v":0},{"$f":"IF($C24=\"ja\",SUM(S27:S185),S208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restwert",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung=AG26,-$D$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",{"$f":"SUM(Q210:Q211)*(1+Inflationsindex)^Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG210:AG211)*(1+Inflationsindex)^AG$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"Q212*(1+Kalkulationszinssatz)^-Q$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q213:AU213)","v":0}]
[null,"Wartungskosten (Wärmeerzeuger 1 und 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"ja\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Wartungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten (Wärmeerzeugung 1 und 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R216*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q217:AU217)","v":0}]
["K","Betriebsführung",null,null,null,"CHF/a"]
[null,"Entsorgung von Asche und Schlamm bei Holzfeuerungen",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Betriebskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Versicherung",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weiteres",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R220*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q221:AU221)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Energiekosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total",null,null,null,null,null,null,null,null,null,null,"Energiekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Leistungskosten",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,2,0)*IF(C21=14,C16/C18*12,C16)","v":0},{"$f":"SUM(C225:D225)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Energiepreissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Energiekosten",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Input_Generell!$W$9:$AB$21,3,0)/100*C11*1000)","v":0},{"$f":"IF(C21=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C19*1000,VLOOKUP(C21,Input_Generell!$W$9:$AB$21,3,0)/100*C19*1000)","v":0},{"$f":"SUM(C226:D226)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R225*(1+Kalkulationszinssatz)^-R$26","v":0},{"$f":"S225*(1+Kalkulationszinssatz)^-S$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q226:AU226)","v":0}]
[null,"Total",{"$f":"SUM(C225:C226)","v":0},{"$f":"SUM(D225:D226)","v":0},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Betrieb: Externe Kosten",{"$f":"\"Wärmeerzeuger 1\n (\"&$C$7&\")\"","v":"Wärmeerzeuger 1\n (BITTE WÄHLEN)"},{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,5,0)/1000*C19","v":0},{"$f":"SUM(C230:D230)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Betrieb: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"VLOOKUP(C13,Input_Generell!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Input_Generell!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E232+E232*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R231+R231*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C230*Kosten_THG","v":0},{"$f":"D230*Kosten_THG","v":0},{"$f":"SUM(C232:D232)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R231*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q232:AU232)","v":0}]
[]
[null,"Entsorgungskosten (Wärmeerzeugung 1 und 2)",null,"Default überschreiben",null,null,null,null,null,null,null,null,null,null,null,"Entsorgung am Ende der Betrachtungszeit der Lebenszyklusrechnung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Entsorgungskosten in % der Investition",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"ja\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Kosten inkl. Preissteigerung",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert",0,{"$f":"R235*(1+Kalkulationszinssatz)^-R$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q236:AU236)","v":0}]
[]
[null,"Umweltrelevante Angaben Erstellung und Entsorgung Wärmeerzeuger und baulicher Massnahmen"]
[null,"Die Treibhausgas-Emissionen und Umweltbelastungspunkte, die aus der Erstellung und Entsorgung der Wärmeerzeuger entstehen, werden im Folgenden automatisch berechnet (ausgenommen Auswahl 'Weitere Wärmeerzeuger'). Für die Berechnung der Treibhausgas-Emissionen und Umweltbelastungspunkte, die aufgrund von Aushub und Beton-Bauten entstehen, müssen Angaben zur Grösse der Bauten gemacht werden.\nAnhand der Default-Werte kann die Grössenordnung der Treibhausgas-Emissionen und Umweltbelastungspunkte aus Herstellung und Entsorgung ermittelt werden (Wiederbeschaffungen sind nicht berücksichtigt). Insbesondere wenn Systeme mit erneuerbaren Energieträgern verglichen werden, empfiehlt sich jedoch eine genauere Abklärung. Falls aus der Herstellung und Entsorgung keine Daten einbezogen werden sollen, können die Default-Werte mit 0 überschrieben werden."]
[]
["K","Erstellung und Entsorgung Wärmeerzeuger:\nExterne Kosten",{"$f":"\"Wärmeerzeuger 1 \n(\"&$C$7&\")\"","v":"Wärmeerzeuger 1 \n(BITTE WÄHLEN)"},"Default\nüberschreiben",{"$f":"\"Wärmeerzeuger 2\n(\"&$C$15&\")\"","v":"Wärmeerzeuger 2\n(BITTE WÄHLEN)"},"Default\nüberschreiben","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"kein Default\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"kein Default\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"kein Default\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UBP"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Bitte Wert eintragen\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Aushub und Beton-Bauten\n(Wärmeerzeuger 1 und 2)","Länge [m]","Breite [m]","Höhe [m]","Oberfläche [m2]","Beton bei 20 cm Wanddicke [m3]","Aushub [m3]"]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C247*D247+C247*E247+D247*E247)","v":0},{"$f":"F247*0.2","v":0},{"$f":"VLOOKUP(B247,$B$296:$C$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"BITTE WÄHLEN",null,null,null,{"$f":"2*(C249*D249+C249*E249+D249*E249)","v":0},{"$f":"F249*0.2","v":0},0]
[null,"Total",null,null,null,{"$f":"SUM(F247:F249)","v":0},{"$f":"SUM(G247:G249)","v":0},{"$f":"SUM(H247:H249)","v":0}]
[null,"Erstellung und Entsorgung Aushub und Beton-Bauten: Externe Kosten","Beton","Aushub","Total"]
[null,"Treibhausgasemissionen (THG)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UBP",null,null,null,null,null,null,null,null,null,"Bauliche Massnahmen: Externe Kosten Treibhausgasemissionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
[null,{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)","v":"Kosten für THG: nicht gewählt"},{"$f":"C252*Kosten_THG","v":0},{"$f":"D252*Kosten_THG","v":0},{"$f":"SUM(C254:D254)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Barwert",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Lebenszykluskosten"]
[null,"Kosten der gesamten Wärmeerzeugung über den gesamten Lebenszyklus gesehen (in Form des Nettobarwertes = Kapitalwert)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettobarwert"]
["K","Anschaffungskosten (abzüglich Förderbeitrag, Restwert)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Anschaffungskosten (abzüglich Förderbeitrag, Restwert)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wartungskosten",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Wartungskosten",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Betriebskosten",{"$f":"Q221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energiekosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Energiekosten",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Generell!$B$23,Input_Generell!$B$47:$D$50,3,0)&\" (Betrieb und Erstellung/Entsorgung)\"","v":"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)",{"$f":"Q232+Q254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Entsorgungskosten",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Entsorgungskosten",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"AV265","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q259:Q264)","v":0},{"$f":"SUM(R259:R264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU259:AU264)","v":0},{"$f":"SUM(AV259:AV264)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total aufsummiert",{"$f":"Q265","v":0},{"$f":"Q266+R265","v":0},{"$f":"R266+S265","v":0},{"$f":"S266+T265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT266+AU265","v":0}]
[null,"Treibhausgasemissionen Erstellung/Entsorgung Wärmeerzeuger und bauliche Massnahmen (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramm Anzeige Betrachtungszeit",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultate_Heizungen!$D$13:$H$13),0)","v":0}]
[null,"Treibhausgasemissionen Betrieb (Scope 1 und 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Umweltbelastungspunkte UBP'13 Erstellung/Entsorgung Wärmeerzeuger sowie Aushub und Beton-Bauten",null,null,{"$f":"G243+E253","v":0},"UBP"]
[null,"Umweltbelastungspunkte UBP'13 Betrieb",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UBP"]
["K","Gestehungskosten pro kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"Rp./kWh"]
["K","Wärmegestehungspreis (Jahreskosten pro kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"Rp./kWh"]
[]
[]
[]
[null,"Auswahlfelder und Defaultwerte"]
[]
["K","Auswahlfeld","Wärmeversorgung Nummer","Energieträger-Nummer","Energieträger","Wirkungs-grad/JAZ","Wartung bei Eingabe Totalinvest."]
[null,"BITTE WÄHLEN",0,0,"Energieträger","Wirkungsgrad/Jahresarbeitszahl JAZ",0]
[null,"Wärmepumpe See-/Flusswasser",1,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Grundwasser",2,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Erdsonde/Erdregister",3,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Wärmepumpe Luft",4,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",1.4999999999999999E-2]
[null,"Wärmepumpe andere (z.B. Abwärme)",5,14,"Strom Wärmepumpe","Jahresarbeitszahl JAZ",0.01]
[null,"Fernwärme",6,6,"Fernwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Pellets",7,4,"Pellets","Wirkungsgrad",2.5000000000000001E-2]
[null,"Heizkessel Holzschnitzel",8,5,"Holzschnitzel","Wirkungsgrad",2.5000000000000001E-2]
[null,"Solarthermie",9,0,"Sonnenenergie","Wirkungsgrad",0.01]
[null,"Direkte Abwärmenutzung",10,0,"Abwärme","Wirkungsgrad",0.01]
[null,"Heizkessel Biogas",11,2,"Biogas Brennstoff","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Erdgas",12,1,"Erdgas","Wirkungsgrad",1.4999999999999999E-2]
[null,"Heizkessel Heizöl",13,3,"Heizöl","Wirkungsgrad",2.5000000000000001E-2]
[null,"Weitere Wärmeerzeugung",14,11,{"$f":"Input_Generell!B16","v":"Weitere"},"Wirkungsgrad",1.4999999999999999E-2]
[]
[null,"Auswahlliste bauliche Massnahmen","Aushub einrechnen (1=ja)?",null,"Hilfsberechnung für Einrechnung der Wartungskosten bei Investitionskosten"]
[null,"BITTE WÄHLEN",0,null,null,"Wärme-versorger gewählt?","Wärme-abgabe einrechnen?","Gewich-tung"]
[null,"Neue Technikzentrale im Erdreich",1,null,"Erzeuger 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Neue Technikzentrale im Gebäude",0,null,"Erzeuger 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Neuer Brennstofflagerraum im Erdreich",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Neuer Brennstofflagerraum im Gebäude",0]
[null,"Weitere bauliche Massnahmen im Erdreich",1]
[null,"Weitere bauliche Massnahmen im Gebäude",0]
[]
[]
["K","Aushub und Beton-Bauten Herstellung und Entsorgung"]
[null,"Wärmeversorgung Nr.","Kategorie","Einheit","Treibhausgas-Emissionen [g CO2eq]","Umweltbelastungspunkte [UBP13]"]
[null,"alle","01.003 Tiefbaubeton (ohne Bewehrung)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"alle","62.001 Aushub maschinell, Durchschnitt","m3 Aushubvolumen",412,489]
[]
[]
["K","Wärmeerzeuger Herstellung und Entsorgung",null,null,"Treibhausgas-Emissionen [g CO2eq]",null,"Umweltbelastungs-punkte [UBP13]"]
[null,"Wärmeversorgung Nr.","Referenz-Wärmeerzeuger / Quelle","Bezugseinheit (ohne Skalierungsfaktor)","Skalierung mit \nkW^0.7","Skalierung mit kW (linear)","Skalierung kW^0.7","Skalierung mit kW"]
[null,0,"keine","-",0,0,0,0]
[null,1,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"Erdsonden-WP, 10 kW","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"Erdsonden-WP, 10 kW;\nErdsonden, 150 m für 10 kW (linear)","kW Erzeugerleistung",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"Luft-WP, 8 kW","kW Erzeugerleistung",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"Abwasser-WP, 140 kW","kW Erzeugerleistung",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"keine","-",0,0,0,0]
[null,7,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Heizkessel, 50 kW","kW Erzeugerleistung",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 Flachkollektor für Warmwasser MFH","m2 Kollektorfläche",0,155000,0,394000]
[null,10,"keine","-",0,0,0,0]
[null,11,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Heizkessel, 10 kW","kW Erzeugerleistung",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Heizkessel, 100 kW","kW Erzeugerleistung",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"keine","-","kein Default","kein Default","kein Default","kein Default"]
[]
[null,"Auswahlfeld"]
[null,"BITTE WÄHLEN",null,"Auswahlfeld"]
[null,"ja",null,"[% Inv.]"]
[null,"nein",null,"[CHF/a]"]
[null,null,null,"(wird in Formel genutzt)"]

{"sheet":"Resultate_Heizungen","index":8,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"RESULTATE HEIZUNG / WÄRMEERZEUGUNG"]
[]
[null,"Lebenszykluskosten"]
[null,"Kosten der verschiedenen Varianten über den gesamten Lebenszyklus gesehen (in Form des Nettobarwertes = Kapitalwert)."]
[null,null,null,"V1","V2","V3","V4","V5"]
[null,"Nettobarwert",null,{"$f":"IF(Heizung_V1!$C$12=0,\"\",IF(Heizung_V1!$C$21=0,Heizung_V1!$C$7,Heizung_V1!$C$7&\" + \"&Heizung_V1!$C$15))","v":""},{"$f":"IF(Heizung_V2!$C$12=0,\"\",IF(Heizung_V2!$C$21=0,Heizung_V2!$C$7,Heizung_V2!$C$7&\" + \"&Heizung_V2!$C$15))","v":""},{"$f":"IF(Heizung_V3!$C$12=0,\"\",IF(Heizung_V3!$C$21=0,Heizung_V3!$C$7,Heizung_V3!$C$7&\" + \"&Heizung_V3!$C$15))","v":""},{"$f":"IF(Heizung_V4!$C$12=0,\"\",IF(Heizung_V4!$C$21=0,Heizung_V4!$C$7,Heizung_V4!$C$7&\" + \"&Heizung_V4!$C$15))","v":""},{"$f":"IF(Heizung_V5!$C$12=0,\"\",IF(Heizung_V5!$C$21=0,Heizung_V5!$C$7,Heizung_V5!$C$7&\" + \"&Heizung_V5!$C$15))","v":""}]
[null,"Anschaffungskosten (abzüglich Förderbeitrag, Restwert)","CHF",{"$f":"Heizung_V1!$E259","v":0},{"$f":"Heizung_V2!$E259","v":0},{"$f":"Heizung_V3!$E259","v":0},{"$f":"Heizung_V4!$E259","v":0},{"$f":"Heizung_V5!$E259","v":0}]
[null,"Wartungskosten","CHF",{"$f":"Heizung_V1!$E260","v":0},{"$f":"Heizung_V2!$E260","v":0},{"$f":"Heizung_V3!$E260","v":0},{"$f":"Heizung_V4!$E260","v":0},{"$f":"Heizung_V5!$E260","v":0}]
[null,"Betriebskosten","CHF",{"$f":"Heizung_V1!$E261","v":0},{"$f":"Heizung_V2!$E261","v":0},{"$f":"Heizung_V3!$E261","v":0},{"$f":"Heizung_V4!$E261","v":0},{"$f":"Heizung_V5!$E261","v":0}]
[null,"Energiekosten","CHF",{"$f":"Heizung_V1!$E262","v":0},{"$f":"Heizung_V2!$E262","v":0},{"$f":"Heizung_V3!$E262","v":0},{"$f":"Heizung_V4!$E262","v":0},{"$f":"Heizung_V5!$E262","v":0}]
["K",{"$f":"Heizung_V1!B263","v":"Kosten für THG: nicht gewählt (Betrieb und Erstellung/Entsorgung)"},"CHF",{"$f":"Heizung_V1!$E263","v":0},{"$f":"Heizung_V2!$E263","v":0},{"$f":"Heizung_V3!$E263","v":0},{"$f":"Heizung_V4!$E263","v":0},{"$f":"Heizung_V5!$E263","v":0}]
[null,"Entsorgungskosten","CHF",{"$f":"Heizung_V1!$E264","v":0},{"$f":"Heizung_V2!$E264","v":0},{"$f":"Heizung_V3!$E264","v":0},{"$f":"Heizung_V4!$E264","v":0},{"$f":"Heizung_V5!$E264","v":0}]
[null,"Total","CHF",{"$f":"Heizung_V1!$E265","v":0},{"$f":"Heizung_V2!$E265","v":0},{"$f":"Heizung_V3!$E265","v":0},{"$f":"Heizung_V4!$E265","v":0},{"$f":"Heizung_V5!$E265","v":0}]
[]
["K","Treibhausgasemissionen Erstellung/Entsorgung Wärmeerzeuger\nund baul. Massn. (Scope 3)","tCO2eq",{"$f":"Heizung_V1!$E267","v":0},{"$f":"Heizung_V2!$E267","v":0},{"$f":"Heizung_V3!$E267","v":0},{"$f":"Heizung_V4!$E267","v":0},{"$f":"Heizung_V5!$E267","v":0}]
["K","Treibhausgasemissionen Betrieb (Scope 1 und 2)","tCO2eq",{"$f":"Heizung_V1!$E268","v":0},{"$f":"Heizung_V2!$E268","v":0},{"$f":"Heizung_V3!$E268","v":0},{"$f":"Heizung_V4!$E268","v":0},{"$f":"Heizung_V5!$E268","v":0}]
["K","UBP'13 Erstellung/Entsorgung Wärmeerzeuger und Bauten","UBP",{"$f":"Heizung_V1!$E269","v":0},{"$f":"Heizung_V2!$E269","v":0},{"$f":"Heizung_V3!$E269","v":0},{"$f":"Heizung_V4!$E269","v":0},{"$f":"Heizung_V5!$E269","v":0}]
[null,"UBP'13 Betrieb","UBP",{"$f":"Heizung_V1!$E270","v":0},{"$f":"Heizung_V2!$E270","v":0},{"$f":"Heizung_V3!$E270","v":0},{"$f":"Heizung_V4!$E270","v":0},{"$f":"Heizung_V5!$E270","v":0}]
["K","Gestehungskosten pro kWh","Rp./kWh",{"$f":"Heizung_V1!$E271","v":0},{"$f":"Heizung_V2!$E271","v":0},{"$f":"Heizung_V3!$E271","v":0},{"$f":"Heizung_V4!$E271","v":0},{"$f":"Heizung_V5!$E271","v":0}]
["K","Wärmegestehungspreis (Jahreskosten pro kWh)","Rp./kWh",{"$f":"Heizung_V1!$E272","v":0},{"$f":"Heizung_V2!$E272","v":0},{"$f":"Heizung_V3!$E272","v":0},{"$f":"Heizung_V4!$E272","v":0},{"$f":"Heizung_V5!$E272","v":0}]
[]
[null,"Lebenszykluskosten Diagramm"]
[]
[]
[null,"Aufsummierte Kosten (Barwerte) der einzelnen Varianten über die Betrachtungszeit"]

{"sheet":"Anhang","index":9,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[[38,3,38,7],[39,3,39,7],[40,3,40,7],[33,3,33,7],[34,3,34,7],[35,3,35,7],[36,3,36,7],[37,3,37,7],[24,1,24,7],[25,1,25,7],[26,1,26,7],[27,1,27,7],[32,3,32,7],[28,1,28,7],[29,1,29,7],[8,1,8,7],[12,1,12,7],[4,1,4,7],[14,1,14,7],[9,1,9,7],[5,1,5,7],[6,1,6,7],[7,1,7,7],[11,1,11,7],[13,1,13,7],[15,1,15,7],[21,1,21,7],[22,1,22,7],[17,1,17,7],[23,1,23,7],[51,3,51,7],[52,3,52,7],[53,3,53,7],[54,3,54,7],[10,1,10,7],[16,1,16,7],[46,3,46,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[41,3,41,7],[42,3,42,7],[43,3,43,7],[44,3,44,7],[45,3,45,7]]}
[null,"ANHANG"]
[]
[null,"Quellenverzeichnis"]
[]
[null,"ARE (2019): Externe Effekte des Verkehrs 2015, Bundesamt für Raumentwicklung ARE, 2019"]
[null,"BAFU (2019): CO2-Emissionsfaktoren des Treibhausgasinventars der Schweiz, BAFU, 2019"]
[null,"BAFU (2015): Faktenblatt Emissionsfaktoren Feuerungen, BAFU, 2015"]
[null,"Holzenergie Schweiz (2016): Energieinhalt von Holzschnitzeln und Pellets / Graue Energie, Holzenergie Schweiz, 2006"]
[null,"BFS (2019): Konsumentenpreise für Energie, BFS, 2019"]
[null,"BFS (2019): LIK, Totalindex auf allen Indexbasen,  Landesindex der Konsumentenpreise im Juni 2019,  Bundesamt für Statistik BFS, 2019"]
[null,"BFS (2019): LIK, Durchschnittspreise für Energie und Treibstoffe, Monatswerte (ab 1993) und Jahresdurchschnitte (ab 1966), BFS, 2019"]
[null,"Caduff (2011): Power-Law Relationships for Estimating Mass, Fuel Consumption and Costs of Energy Conversion Equipments, Environ. Sci. Technol."]
[null,"KBOB (2016): Ökobilanzdaten im Baubereich 2009/1:2016, KBOB, 2016"]
[null,"KBOB (2016b) / UVEK (2018): Hintergrunddaten KBOB Ökobilanzdaten DQRv2:2016 bzw. UVEK Ökobilanzdaten DQRv2:2018"]
[null,"myclimate (2019): www.myclimate.org"]
[null,"Stadt Zürich Amt für Hochbauten (2011): Wirtschaftlichkeit von Neubau- und Erneuerungsinvestitionen in der 2000-Watt-Gesellschaft, Stadt Zürich Amt für Hochbauten, 2011"]
[null,"Stadt Zürich, Amt für Hochbauten (2019): Variantenvergleich Energiegiesysteme V 3.0, Stadt Zürich Amt für Hochbauten, 2019"]
[null,"Stadt Zürich Umwelt- und Gesundheitsschutz: Energie-Coaching, Beratungsbericht Ersatz Erdgas: 2. Schritt Heizsysteme, Excel-Tool, Version 1.3"]
[]
[null,"Glossar"]
[]
[null,"Barwert: Der auf den Investitionszeitpunkt (Ausgangsjahr) mit dem Kalkulationszinssatz diskontierte Wert der Ausgaben (und Einnahmen)."]
[null,"Externe Kosten: Als externe Kosten bezeichnet man die unkompensierten Auswirkungen ökonomischer Entscheidungen auf Unbeteiligte, also Auswirkungen, für die niemand bezahlt. Ein Beispiel sind die durch die Allgemeinheit zu tragenden Folgen des Klimawandels, die nicht im Ticketpreis einer Flugreise enthalten sind, obwohl Flugreisen durch den CO2-Ausstoss zu einem erheblichen Mass zum Klimawandel beitragen. Die CO2-Bepreisung ist ein Weg der Internalisierung dieser externen Kosten. "]
[null,"Kalkulationszinssatz: Im Rahmen der Wirtschaftlichkeitsanalyse bedeuten die Zinskosten die Verzinsung des gesamten eingesetzten Kapitals, also nicht nur die Verzinsung von Fremdkapital, sondern auch ein Zins auf dem durch Eigenkapital finanzierten Teil der Investitionen. Für das Eigenkapital erwartet der Investor ja ebenfalls eine Verzinsung, wenigstens im Umfang der entgangenen Zinseinnahmen bei einer alternativen Anlage seines Kapitals. Die Wahl des Kalkulationsszinssatzes ist bis zu einem gewissen Grad eine Ermessenssache."]
[null,"Kapitalwert: Summe der Barwerte aller Ausgaben (und Einnahmen) eines Projekts über die Betrachtungsperiode (= Nettobarwert)"]
[null,"Lebenszykluskosten: Unter Lebenszykluskosten im Sinne der ISO Norm 20400 werden nebst den Anschaffungs-, Betriebs- und Unterhaltkosten auch die indirekten Kosten verstanden, welche durch die Produktion, den Betrieb und die Entsorgung an die Umwelt/Gesellschaft entstehen und monetarisiert werden können. Die Monetarisierung der externen Kosten ist komplex und wird vom Bund zurzeit vorangetrieben. In diesem Tool können die bereits monetarisierten externen Kosten von Treibhausgasen eingerechnet werden. Übrige externe Kosten an die Umwelt/Gesellschaft werden einbezogen, sobald entsprechende Daten zur Verfügung stehen.\n\nDie Berechnung der Lebenszykluskosten erfolgt mit Hilfe der Kapitalwertmethode. Die Kapitalwertmethode ist ein dynamisches Verfahren der Investitionsrechnung, d.h. alle Geldflüsse werden dem Zeitpunkt ihres Anfalls zugeordnet, und mit Hilfe eines Zinsfaktors auf einen einheitlichen Zeitpunkt vergleichbar gemacht. \nDamit ermittelt man den gesamten, aktuellen Wert einer Investition (den Kapitalwert). Dies ist vor dem Hintergrund relevant, dass umweltfreundlichere Alternativen oft höhere Anschaffungskosten, dafür aber geringere Betriebskosten haben. Muss aber zu Beginn einer Investition mehr Geld ausgegeben werden, so müssen ggf. auch mehr Zinsen gezahlt werden, oder es kann weniger Geld anderweitig (gewinnbringend) angelegt werden. Diese Umstände werden durch die Abzinsung (auch: Diskontierung) zukünftiger Geldflüsse auf einen einheitlichen Zeitpunkt berücksichtigt."]
[null,"Mehrwertsteuer: Kosten sollen entweder alle mit oder alle ohne MWSt. angegeben werden."]
[null,"Nettobarwert: siehe Kapitalwert."]
[null,"Scope 1, 2 und 3: Das Perimeter-Konzept des Treibhausgas-Protokolls mit Scope 1, 2, und 3 hat sich etabliert und wird im vorliegenden Tool verwendet. Definitionen:\nScope 1: Direkt im Unternehmensperimeter entstandene Treibhausgas-Emissionen, z.B. aus der Verbrennung von fossilen Brenn- und Treibstoffen.\nScope 2: Emissionen, die durch Energielieferungen entstehen, die aber nicht im Unternehmensperimeter ausgestossen werden (z.B. Strom und Fernwärme).\nScope 3: Emissionen aller vor- und nachgelagerten Prozesse. Beschafft ein Unternehmen beispielsweise ein Produkt, so gehören die Emissionen aus der Herstellung und Entsorgung dieses Produktes zu Scope 3."]
[null,"Umweltbelastungspunkte: Die Umweltbelastungspunkte 2013 (UBP'13) quantifizieren die Umweltbelastungen durch die Nutzung von Energie- und stofflichen Ressourcen, von Land und Süsswasser, durch Emissionen in Luft, Gewässer und Boden, durch die Ablagerung von Rückständen aus der Abfallbehandlung sowie durch Verkehrslärm. Die Umweltbelastungspunkte aus dem Energieverbrauch im Betrieb und, wo verfügbar, aus der Herstellung/Entsorgung von Produkten werden ausgewiesen, fliessen jedoch nicht in die Lebenszykluskosten-Berechnung ein."]
[null,"Änderungsjournal"]
[]
[null,"Version, Datum","Tabellenblatt","Änderung"]
[null,"Betaversion, 15.09.2020"]
[null,"Betaversion, 01.02.2021","alle","Übersetzung, Texte, Seitenumbrüche"]