{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Guide","Données_de_base","Input_Chauffage","Chauffage_V1","Chauffage_V2","Chauffage_V3","Chauffage_V4","Chauffage_V5","Resultats_Chauffages","Annexe"],"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":"Guide","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,"GUIDE"]
[]
[null,"Introduction"]
[]
[null,"Le présent outil Excel permet de calculer les coûts du cycle de vie (cf. définition en annexe) des installations techniques du bâtiment. Les groupes de produits qu'il contient seront étendus à l'avenir – le premier groupe actuellement disponible concerne les « chauffages/production de chaleur ». Cet outil a été développé par le secrétariat Exemplarité Énergie et Climat et vient en aide aux acteurs dans la mise en œuvre de la mesure commune 'No 10 Considération des coûts du cycle de vie'.\n\nCet outil s'adresse en premier lieu aux acheteurs, mais peut aussi être utile à d'autres groupes d'utilisateurs. En cas d'acquisitions complexes, la collaboration avec des spécialistes a pour but d'aider à remplir les renseignements demandés. Dans l'onglet « Annexe », vous trouverez des sources et des informations complémentaires concernant cet outil, ainsi que les définitions de certains termes employés."]
[null,"Procédure"]
[]
[null,null,"1)","Sélectionnez le groupe de produits (tant qu'aucun groupe de produits n'est sélectionné, tout s'affiche).\nSaisissez des données générales comme le taux d'intérêt de calcul et les prix de l'énergie si vous ne souhaitez pas calculer avec les valeurs par défaut."]
[null,null,"2)","Complétez les renseignements demandés au sujet du produit."]
[null,null,null,"En ce qui concerne les groupes de produits avec une saisie complexe (p. ex. chauffages), chaque variante dispose de sa propre fiche de saisie (Produit_V1 à Produit V5). Si vous souhaitez visualiser les calculs, vous les trouverez sur la fiche de produit respective (regroupés et masqués, cf. remarque ci-dessous)."]
[null,null,"3)","Comparez les coûts des cycles de vie des variantes."]
[]
[null,"Utilisation"]
[]
[null,null,null,"Champs de saisie et remplacement des valeurs par défaut. Si des valeurs par défaut sont disponibles, il n'est pas nécessaire d'introduire des données personnelles; les calculs seront faits sur la base des valeurs par défaut."]
[]
[null,"VEUILLEZ SÉLECTIONNER",null,"Champs de sélection: Si on clique, un menu déroulant s'ouvre."]
[]
[null,"K",null,"Champs de commentaires avec des aides pour la saisie de données, des sources, etc.\nLes champs de commentaires se situent dans la mesure du possible sur le côté gauche."]
[]
[null,null,null,"Tous les calculs peuvent être consultés. Pour une meilleure vue d'ensemble, les calculs sont en partie regroupés et masqués. Il est possible de les afficher à tout moment en cliquant sur le «+» dans le titre de la ligne ou de la colonne."]
[null,"L'outil Excel est protégé, sans mot de passe. Pour annuler la protection de la feuille, il faut aller dans «Révision -> Ôter la protection de la feuille».\nVous pouvez en principe adapter cet outil à vos propres besoins. Toutefois, il faut savoir que cela peut engendrer des erreurs de calcul. Il est possible que le code Visual Basic doive également être adapté."]
[null,"Informations concernant l'outil"]
[]
[null,"Le secrétariat Exemplarité Énergie et Climat n'assume aucune responsabilité quant à l'exactitude des calculs."]

{"sheet":"Données_de_base","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,"DONNÉES DE BASE"]
[]
[null,"Sélection du groupe de produit"]
[]
["K","Groupe de produit","Chauffages/production de chaleur"]
[]
[null,"Données concernant les agents énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,"Aide au calcul prix de l'énergie",null,null,null,null,null,null,null,"Valeurs de calcul"]
["K","Agent énergétique","Prix de la puissance [CHF/kW/année]",null,"Prix de l'énergie [ct/kWh]",null,"Gaz à effet de serre\n[g CO2eq/kWh]",null,null,null,"Unités de charge écologique UCE'13 [UCE/kWh]",null,null,"K","Agent énergétique","Unité","Prix","Prix en ct/kWh",null,"Facteur de conversion en kWh(pouvoir calorifique)",null,null,"No agent énergétique","Prix de la puissance [CHF/kW/a]","Prix de l'énergie / haut tarif [ct/kWh]","Bas tarif\n[ct/kWh]","Gaz à effet de serre\n[g CO2eq/kWh]","UCE'13 [UCE/kWh]"]
[null,null,null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,null,null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["K","Gaz naturel",0,null,8.5,null,null,null,228,null,137,null,null,null,{"$f":"B10","v":"Gaz naturel"},"ct/kWhpouvoir calorifique",null,{"$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,"Biogaz combustible",0,null,17.600000000000001,null,null,null,130,null,109,null,null,null,{"$f":"B11","v":"Biogaz combustible"},"ct/kWhpouvoir calorifique",null,{"$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","Huile de chauffage extralégère",null,null,7.7,null,null,null,301,null,234,null,null,null,{"$f":"B12","v":"Huile de chauffage extralégère"},"CHF/100 litres",null,{"$f":"Q12*U12","v":0},null,"litre/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/granulés",null,null,6.8,null,null,null,27,null,81.099999999999994,null,null,null,{"$f":"B13","v":"Pellets/granulés"},"ct/kg",null,{"$f":"Q13*U13","v":0},null,"kg/kWh",0.25,null,4,null,{"$f":"IF(ISNUMBER(F13),F13,E13)","v":6.8},null,27,81.099999999999994]
[null,"Copeaux de bois/plaquettes",null,null,4.8,null,null,null,11,null,80.8,null,null,null,{"$f":"B14","v":"Copeaux de bois/plaquettes"},null,null,null,null,null,null,null,5,null,4.8,null,11,80.8]
[null,"Chaleur à distance",6,null,7.5,null,null,"K",89,null,75.5,null,null,null,"VEUILLEZ SÉLECTIONNER","CHF/m3v",null,{"$f":"Q15*U15*100","v":0},null,"m3v/kWh",{"$f":"IFERROR(1/VLOOKUP(O15,D54:E58,2,0),0)","v":0},null,6,{"$f":"IF(ISNUMBER(D15),D15,C15)","v":6},7.5,null,89,75.5]
[null,"Autre","Aucune valeur par défaut",null,"Aucune valeur par défaut",null,null,null,"Aucune valeur par défaut",null,"Aucune valeur par défaut",null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"D16","v":0},{"$f":"F16","v":0},null,{"$f":"J16","v":0},{"$f":"L16","v":0}]
[null,null,"Prix de la puissance [CHF/kW/mois]",null,"Haut tarif\n[ct/kWh]",null,"Bas tarif\n[ct/kWh]",null,"Gaz à effet de serre\n[g CO2eq/kWh]",null,"Unités de charge écologique UCE'13 [UCE/kWh]"]
[null,"Électricité",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,null,null,null,null,null,null,null,null,null,null,"Prix de la puissance [CHF/kW/mois]"]
["K","VEUILLEZ SÉLECTIONNER LE PRODUIT ÉLECTRIQUE",{"$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$43,6,0)","v":0},null,null,null,"Électricité","CHF/MWh",null,{"$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},{"$f":"IF(ISNUMBER(L19),L19,K19)","v":0}]
[null,"Électricité pompe à chaleur"]
["K","VEUILLEZ SÉLECTIONNER LE PRODUIT ÉLECTRIQUE",{"$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$43,6,0)","v":0},null,null,null,"Électricité","CHF/MWh",null,{"$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},{"$f":"IF(ISNUMBER(L21),L21,K21)","v":0}]
[null,"Comment les coûts externes des émissions de gaz à effet de serre (GES) doivent-ils être inclus dans le calcul LCC?",null,null,"Remplacer valeur par défaut"]
["K","VEUILLEZ SÉLECTIONNER","CHF/tCO2eq",{"$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,{"$f":"IF(ISNUMBER(E23),E23,D23)","v":0}]
[]
[null,"Données relatives aux taux d'intérêt et hausses de prix"]
[null,null,null,null,"Remplacer valeur par défaut"]
["K","Hausse du prix de l'énergie",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E27),E27,D27)","v":0.01}]
["K","Taux d'intérêt de calcul",null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E28),E28,D28)","v":2.5000000000000001E-2}]
["K","Hausse de prix",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E29),E29,D29)","v":0.01}]
[]
[]
[]
[]
[null,"Listes déroulantes"]
[null,"Liste déroulante Mix électrique et valeurs par défaut"]
[null,"Produit électrique","Prix de l'énergie [ct/kWh]","Haut tarif\n[ct/kWh]","Bas tarif\n[ct/kWh]","Gaz à effet de serre [gCO2eq/ kWh]","UCE'13 [UCE/kWh]","Prix de la puissance [CHF/kW]"]
[null,"VEUILLEZ SÉLECTIONNER LE PRODUIT ÉLECTRIQUE",0,0,0,0,0,0]
[null,"Mix produits électriques issus d'énergies renouvelables",{"$f":"1.5*C39","v":13.5},{"$f":"1.5*D39","v":15},12,15,47.8,10]
[null,"Mix de consommation CH (prix de l'électricité non renouv.) ",9,10,8,102,347,10]
[null,"Mix ENTSO-E (électricité issue du réseau européen)",9,10,8,524,548,10]
[null,"Photovoltaïque ",{"$f":"2*C39","v":18},{"$f":"2*D39","v":20},16,96,174,10]
[null,"Force hydraulique ",{"$f":"1.5*C39","v":13.5},{"$f":"1.5*D39","v":15},12,12,43.8,10]
[null,"Autre","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut",10]
[]
[null,"Liste déroulante Coûts gaz à effet de serre"]
[null,"Coût","CHF/tCO2eq","Indication"]
[null,"VEUILLEZ SÉLECTIONNER",0,"Coûts pour GES: pas sélectionné"]
[null,"Aucun coût pris en compte pour GES",0,"Coûts pour GES: pas pris en compte"]
[null,"Coûts externes émissions de gaz à effet de serre",121.5,"Coûts externes émissions de gaz à effet de serre"]
[null,"Frais de compensation gaz à effet de serre",30,"Frais de compensation gaz à effet de serre"]
[]
["K","Liste déroulante Groupe de produits",null,"Liste déroulante Copeaux de bois/plaquettes"]
[null,"VEUILLEZ SÉLECTIONNER",null,"Humidité","Teneur énergétique [kWh/m3pl]"]
[null,"Chauffages/production de chaleur",null,"VEUILLEZ SÉLECTIONNER",0]
[null,null,null,"Épicéa/sapin frais",500]
[null,null,null,"Épicéa/sapin sec",650]
[null,null,null,"Feuillu frais",850]
[null,null,null,"Feuillu sec",1000]

{"sheet":"Input_Chauffage","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,"SAISIE DE DONNÉES CHAUFFAGES/PRODUCTION DE CHALEUR"]
[]
[null,"Données générales (saisies par l'acheteur)"]
[]
[null,"Projet"]
[null,"Entreprise"]
[null,"Responsable"]
[null,"Date"]
["K","Consommation de chaleur (selon les factures énergétiques, voir également commentaire)"]
[null,"Chauffage sans eau chaude",null,"MWh/a"]
[null,"Eau chaude",null,"MWh/a"]
[]
["K","Période considérée pour calculer le coût du cycle de vie",null,"années"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Les données des différentes variantes sont saisies dans les feuilles de calcul Chauffage_V1 à Chauffage_V5."]

{"sheet":"Chauffage_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],[238,1,238,8],[266,1,266,3],[268,1,268,3]]}
[null,"SAISIE DE DONNÉES CHAUFFAGES/PRODUCTION DE CHALEUR"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V1"]
[null,"Description de la variante"]
["K","Producteur de chaleur 1","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C13=3,C13=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir également commentaire)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"COP > 7, veuillez vérifier\",IF(AND(B10=\"Rendement\",C10<>\"\",OR(C10>100,C10<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Numéro de l'agent énergétique",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Producteur de chaleur 2","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C21=3,C21=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir commentaire producteur 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"COP > 7, veuillez vérifier\",IF(AND(B18=\"Rendement\",C18<>\"\",OR(C18>100,C18<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Numéro de l'agent énergétique",{"$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,"Total des subventions",null,"CHF"]
[null,"Saisir les coûts d'investissement de façon détaillée?","non",null,null,null,null,null,null,null,"Valeurs de calcul",null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indication"]
["K","Coûts d'investissement (producteur de chaleur 1 et 2)","Description","Investissement [CHF]","Durée de vie [a]","Remplacer valeurs par défaut","Maintenance\n[% inv.]","Remplacer les valeurs par défaut\n[% inv. ou CHF/a]",null,null,"Durée de vie [a]","Maintenance\n[% inv.]","Maintenance [CHF/a]","Amortissement annuel [CHF/a]",null,null,"(Ré)investissement en CHF pour l'année...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée",null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)",null,null,null,null,null,null,null,null,null,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,"Ligne pour producteur de chaleur 1","Ligne pour producteur de chaleur 2","Afficher la ligne (1=oui)"]
["K","1. Source de chaleur - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},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,{"$f":"B26","v":"1. Source de chaleur - génie civil"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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,"Forages pour les eaux souterraines",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,"Forages pour les eaux souterraines",{"$f":"D27","v":0},{"$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-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Forages pour les eaux souterraines",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Construction de prise d'eau (y c. restitution)",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,{"$f":"B28","v":"Construction de prise d'eau (y c. restitution)"},{"$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-$N28+AU28","v":0},null,null,"Construction de prise d'eau (y c. restitution)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Galerie/puits d'infiltration",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Galerie/puits d'infiltration",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K29)=INT(Q$26/($K29))),$D29,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Galerie/puits d'infiltration",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fouille pour prise d'eau",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouille pour prise d'eau",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K30)=INT(Q$26/($K30))),$D30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouille pour prise d'eau",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Terrassement pour raccordement sondes géothermiques",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Terrassement pour raccordement sondes géothermiques",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K31)=INT(Q$26/($K31))),$D31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Terrassement pour raccordement sondes géothermiques",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fondations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Fondations",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K32)=INT(Q$26/($K32))),$D32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Local citerne",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Local citerne",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K33)=INT(Q$26/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Local citerne",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Silo à pellets/à copeaux",null,null,30,null,2.5000000000000001E-2,null,"[% inv.]",null,30,2.5000000000000001E-2,0,0,null,"Silo à pellets/à copeaux",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K34)=INT(Q$26/($K34))),$D34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K35)=INT(Q$26/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sondes géothermiques y c. forage",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,"Sondes géothermiques y c. forage",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":"$D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sondes géothermiques y c. forage",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Registre terrestre",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Registre terrestre",0,{"$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":"$D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Registre terrestre",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Capteurs solaires",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Capteurs solaires",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K39)=INT(Q$26/($K39))),$D39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capteurs solaires",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Vase d'expansion",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Vase d'expansion",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K40)=INT(Q$26/($K40))),$D40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de filtration",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Système de filtration",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K41)=INT(Q$26/($K41))),$D41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Station de pompage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Station de pompage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K42)=INT(Q$26/($K42))),$D42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Station de pompage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Séparation des circuits (échangeur)",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Séparation des circuits (échangeur)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K43)=INT(Q$26/($K43))),$D43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Séparation des circuits (échangeur)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échangeur",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Échangeur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K44)=INT(Q$26/($K44))),$D44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échangeur",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Conduites de raccordement",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Conduites de raccordement",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K45)=INT(Q$26/($K45))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduites de raccordement",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,{"$f":"IF(CT45+CU45>0,1,0)","v":0}]
[null,"Compteur d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Compteur d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Compteur d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT46+CU46>0,1,0)","v":0}]
[null,"Calorifugeage",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Calorifugeage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K47)=INT(Q$26/($K47))),$D47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,{"$f":"IF(ISNUMBER(F48),F48,IF(ISNUMBER(E48),E48,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K48)=INT(Q$26/($K48))),$D48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Conduite principale d'introduction (gaz)",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,{"$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,"Conduite principale d'introduction (gaz)",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":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite principale d'introduction (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de distribution (gaz)",null,null,40,null,5.0000000000000001E-3,null,"[% inv.]",null,40,5.0000000000000001E-3,0,0,null,"Conduite de distribution (gaz)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K51)=INT(Q$26/($K51))),$D51,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de distribution (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de raccordement chaudière (gaz)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,{"$f":"B52","v":"Conduite de raccordement chaudière (gaz)"},0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K52)=INT(Q$26/($K52))),$D52,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Taxe unique de raccordement",null,null,40,null,0,null,"[% inv.]",null,40,0,0,0,null,"Taxe unique de raccordement",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K53)=INT(Q$26/($K53))),$D53,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Taxe unique de raccordement",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,{"$f":"IF(CT53+CU53>0,1,0)","v":0}]
[null,"Citerne à mazout",null,null,30,null,0.02,null,"[% inv.]",null,30,0.02,0,0,null,"Citerne à mazout",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K54)=INT(Q$26/($K54))),$D54,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Citerne à mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de mazout",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Conduite de mazout",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K55)=INT(Q$26/($K55))),$D55,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de raccordement chaudière (mazout)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Conduite de raccordement chaudière (mazout)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K56)=INT(Q$26/($K56))),$D56,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (mazout)",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Convoyage des pellets/copeaux",null,null,15,null,0.04,null,"[% inv.]",null,15,0.04,0,0,null,"Convoyage des pellets/copeaux",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K57)=INT(Q$26/($K57))),$D57,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Convoyage des pellets/copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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":"Autre"},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$20,CF58:CS58)","v":0},0]
[null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Chaudière 1",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,{"$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,"Chaudière 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":"$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chaudière 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Chaudière 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Chaudière 2",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K61)=INT(Q$26/($K61))),$D61,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chaudière 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Pompe à chaleur 1",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K62)=INT(Q$26/($K62))),$D62,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pompe à chaleur 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pompe à chaleur 2",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 2",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K63)=INT(Q$26/($K63))),$D63,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Pompe à chaleur 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Raccordement hydraulique",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement hydraulique",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K64)=INT(Q$26/($K64))),$D64,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement hydraulique",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accumulateur",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Accumulateur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K65)=INT(Q$26/($K65))),$D65,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accumulateur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K66)=INT(Q$26/($K66))),$D66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K67)=INT(Q$26/($K67))),$D67,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Conduit de cheminée",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Conduit de cheminée 1",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,{"$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,"Conduit de cheminée 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Conduit de cheminée 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Conduit de cheminée 2",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K70)=INT(Q$26/($K70))),$D70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Évacuation des cendres",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Évacuation des cendres",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K71)=INT(Q$26/($K71))),$D71,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Évacuation des cendres",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Système de filtration des fumées",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Système de filtration des fumées",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K72)=INT(Q$26/($K72))),$D72,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration des fumées",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K73)=INT(Q$26/($K73))),$D73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Collecteur principal",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Collecteur principal",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":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Collecteur principal",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vase d'expansion",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Vase d'expansion",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K76)=INT(Q$26/($K76))),$D76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Groupes de chauffage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Groupes de chauffage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K77)=INT(Q$26/($K77))),$D77,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Groupes de chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Sous-stations",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K78)=INT(Q$26/($K78))),$D78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K79)=INT(Q$26/($K79))),$D79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K80)=INT(Q$26/($K80))),$D80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K81)=INT(Q$26/($K81))),$D81,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Radiateurs/convecteurs",null,null,40,null,0.01,null,"[% inv.]",null,40,{"$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,"Radiateurs/convecteurs",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":"$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Radiateurs/convecteurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chauffage au sol",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Chauffage au sol",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K84)=INT(Q$26/($K84))),$D84,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chauffage au sol",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Plafonds actifs",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Plafonds actifs",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K85)=INT(Q$26/($K85))),$D85,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Plafonds actifs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aérothermes",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Aérothermes",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K86)=INT(Q$26/($K86))),$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement des aérothermes",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement des aérothermes",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K87)=INT(Q$26/($K87))),$D87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement des aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Récupération de chaleur (ventilation)",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Récupération de chaleur (ventilation)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K88)=INT(Q$26/($K88))),$D88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Récupération de chaleur (ventilation)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K89)=INT(Q$26/($K89))),$D89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,{"$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":"Calorifugeage"},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$20,CF90:CS90)","v":0},0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K91)=INT(Q$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92","v":"8. Sécurité"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Sécurité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Système de détection de fuite de gaz",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,"Système de détection de fuite de gaz",{"$f":"D93","v":0},{"$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-$N93+AU93","v":0},null,null,"Système de détection de fuite de gaz",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Système de détection de fuite de mazout",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de mazout",0,{"$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$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Système de détection de fuite de fluide frigorigène",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de fluide frigorigène",0,{"$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$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de fluide frigorigène",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Installation de détection d'incendie",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Installation de détection d'incendie",0,{"$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$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Installation de détection d'incendie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Accumulateur d'eau chaude sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Accumulateur d'eau chaude sanitaire",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$26,Betrachtungszeit_Heizung,AX99:CB99)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accumulateur d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Distribution d'eau chaude sanitaire",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Distribution d'eau chaude sanitaire",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K100)=INT(Q$26/($K100))),$D100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Distribution d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Canalisations d'eaux usées",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Canalisations d'eaux usées",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K101)=INT(Q$26/($K101))),$D101,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Canalisations d'eaux usées",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Appareils/robinetterie",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Appareils/robinetterie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K102)=INT(Q$26/($K102))),$D102,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils/robinetterie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Boucles de circulation",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Boucles de circulation",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K103)=INT(Q$26/($K103))),$D103,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Boucles de circulation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K104)=INT(Q$26/($K104))),$D104,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K105)=INT(Q$26/($K105))),$D105,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K106)=INT(Q$26/($K106))),$D106,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Ventilation",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Appareils de ventilation/monoblocs",null,null,25,null,0.04,null,"[% inv.]",null,25,{"$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,"Appareils de ventilation/monoblocs",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$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de ventilation/monoblocs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Robinetterie, accessoires",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Robinetterie, accessoires",0,{"$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$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Robinetterie, accessoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gaines",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Gaines",0,{"$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$26,Betrachtungszeit_Heizung,AX110:CB110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT110+CU110>0,1,0)","v":0}]
[null,"Isolations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Isolations",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$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Isolations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"11. Construction métallique",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Portes, portails",null,null,30,null,1.2500000000000001E-2,null,"[% inv.]",null,30,{"$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,"Portes, portails",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$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Portes, portails",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Paliers/garde-corps",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Paliers/garde-corps",0,{"$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$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Paliers/garde-corps",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Couvercle de silo",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Couvercle de silo",0,{"$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$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Couvercle de silo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Appareils de levage fixes",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Appareils de levage fixes",0,{"$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$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de levage fixes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Excavation",null,null,30,null,0,null,"[% inv.]",null,30,{"$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,"Excavation",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$26,Betrachtungszeit_Heizung,AX120:CB120)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Excavation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Part des coûts de construction de la chaufferie",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Part des coûts de construction de la chaufferie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K121)=INT(Q$26/($K121))),$D121,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Part des coûts de construction de la chaufferie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de génie civil",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Travaux de génie civil",0,{"$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":"Travaux de génie civil"},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$20,CF122:CS122)","v":0},0]
[null,"Sorties de secours",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Sorties de secours",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K123)=INT(Q$26/($K123))),$D123,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sorties de secours",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accès silo à pellets/à copeaux",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Accès silo à pellets/à copeaux",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K124)=INT(Q$26/($K124))),$D124,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accès silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K125)=INT(Q$26/($K125))),$D125,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Réseau de chaleur : génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fouilles pour l'extension du réseau",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,{"$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,"Fouilles pour l'extension du réseau",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$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'extension du réseau",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour l'introduction",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouilles pour l'introduction",0,{"$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$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Raccordement réseau froid",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Raccordement réseau froid",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$26,Betrachtungszeit_Heizung,AX131:CB131)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement réseau froid",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement réseau de chaleur",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement réseau de chaleur",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K132)=INT(Q$26/($K132))),$D132,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement réseau de chaleur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement sanitaire",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K133)=INT(Q$26/($K133))),$D133,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement bâtiment",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Raccordement bâtiment",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K134)=INT(Q$26/($K134))),$D134,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations chauffage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Sous-stations chauffage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K135)=INT(Q$26/($K135))),$D135,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K136)=INT(Q$26/($K136))),$D136,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K137)=INT(Q$26/($K137))),$D137,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K138)=INT(Q$26/($K138))),$D138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MCR/Automation du bâtiment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capteurs/actionneurs",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,{"$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$332),H140,L140*D140)","v":0},0,null,"Capteurs/actionneurs",0,{"$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$26,Betrachtungszeit_Heizung,AX140:CB140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capteurs/actionneurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux MCR",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Tableaux MCR",0,{"$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$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux MCR",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Régulation/Automate",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Régulation/Automate",0,{"$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$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Régulation/Automate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tableau de chantier",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H145,L145*D145)","v":0},0,null,"Tableau de chantier",0,{"$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$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableau de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Démontage",null,null,25,null,0,null,"[% inv.]",null,25,0,0,0,null,"Démontage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K146)=INT(Q$26/($K146))),$D146,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux électriques principaux et secondaires",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Tableaux électriques principaux et secondaires",0,{"$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":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux électriques principaux et secondaires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chemins de câbles/gaines",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Chemins de câbles/gaines",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K148)=INT(Q$26/($K148))),$D148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chemins de câbles/gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Éclairage",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Éclairage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K149)=INT(Q$26/($K149))),$D149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Éclairage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Câblage",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K150)=INT(Q$26/($K150))),$D150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Introduction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Introduction",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K151)=INT(Q$26/($K151))),$D151,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Téléphonie, réseaux",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Téléphonie, réseaux",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K152)=INT(Q$26/($K152))),$D152,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Téléphonie, réseaux",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage bus (communication)",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Câblage bus (communication)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K153)=INT(Q$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage bus (communication)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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":"Autre"},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$20,CF154:CS154)","v":0},0]
[null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Constructions provisoires",null,null,20,null,0,null,"[% inv.]",null,{"$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":"Constructions provisoires"},{"$f":"D156","v":0},{"$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-$N156+AU156","v":0},null,null,"Constructions provisoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de démolition",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Travaux de démolition",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K157)=INT(Q$26/($K157))),$D157,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de démolition",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour câbles",null,null,20,null,5.0000000000000001E-3,null,"[% inv.]",null,20,5.0000000000000001E-3,0,0,null,"Fouilles pour câbles",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K158)=INT(Q$26/($K158))),$D158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour câbles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Percements, carottages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Percements, carottages",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K159)=INT(Q$26/($K159))),$D159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Percements, carottages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fondations",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Fondations",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K160)=INT(Q$26/($K160))),$D160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de maçonnerie",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Travaux de maçonnerie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K161)=INT(Q$26/($K161))),$D161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de maçonnerie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT161+CU161>0,1,0)","v":0}]
[null,"Cloisonnements pare-feu",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Cloisonnements pare-feu",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K162)=INT(Q$26/($K162))),$D162,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cloisonnements pare-feu",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échafaudages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Échafaudages",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K163)=INT(Q$26/($K163))),$D163,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échafaudages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Grue, grue mobile",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Grue, grue mobile",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K164)=INT(Q$26/($K164))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grue, grue mobile",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Démontages",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H167,L167*D167)","v":0},0,null,"Démontages",0,{"$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":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de peinture",null,null,15,null,5.0000000000000001E-3,null,"[% inv.]",null,15,5.0000000000000001E-3,0,0,null,"Travaux de peinture",0,{"$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$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de peinture",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Nettoyage de chantier",null,null,15,null,0,null,"[% inv.]",null,15,0,0,0,null,"Nettoyage de chantier",0,{"$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$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Nettoyage de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aménagements extérieurs",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Aménagements extérieurs",0,{"$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$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aménagements extérieurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$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$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Imprévus - installations techniques",null,null,20,null,0.02,null,"[% inv.]",null,20,{"$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$332),H173,L173*D173)","v":0},0,null,"Imprévus - installations techniques",0,{"$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":"$D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - installations techniques",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Imprévus - travaux de construction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Imprévus - travaux de construction",0,{"$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$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - travaux de construction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT175+CU175>0,1,0)","v":1}]
[null,"Ingénieur CVCSE",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$332),H176,L176*D176)","v":0},0,null,"Ingénieur CVCSE",0,{"$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":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur CVCSE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Ingénieur civil",null,null,25,null,null,null,null,null,25,0,0,0,null,"Ingénieur civil",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K177)=INT(Q$26/($K177))),$D177,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Propres prestations",null,null,25,null,null,null,null,null,25,0,0,0,null,"Propres prestations",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K178)=INT(Q$26/($K178))),$D178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Propres prestations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Géologue, acousticien, physicien du bâtiment",null,null,25,null,null,null,null,null,25,0,0,0,null,"Géologue, acousticien, physicien du bâtiment",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K179)=INT(Q$26/($K179))),$D179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Géologue, acousticien, physicien du bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Permis de construire, demande d'autorisation",null,null,25,null,null,null,null,null,25,0,0,0,null,"Permis de construire, demande d'autorisation",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K180)=INT(Q$26/($K180))),$D180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Permis de construire, demande d'autorisation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Reproduction, plan, copies, frais",null,null,25,null,null,null,null,null,25,0,0,0,null,"Reproduction, plan, copies, frais",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K181)=INT(Q$26/($K181))),$D181,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reproduction, plan, copies, frais",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"AQ (planification, exécution)",null,null,25,null,null,null,null,null,25,0,0,0,null,"AQ (planification, exécution)",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K182)=INT(Q$26/($K182))),$D182,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"AQ (planification, exécution)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation après la mise en service",null,null,25,null,null,null,null,null,25,0,0,0,null,"Optimisation de l'exploitation après la mise en service",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K183)=INT(Q$26/($K183))),$D183,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation après la mise en service",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation tous les 5 ans",null,null,5,null,null,null,null,null,5,0,0,0,null,"Optimisation de l'exploitation tous les 5 ans",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K184)=INT(Q$26/($K184))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation tous les 5 ans",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vue d'ensemble"]
[null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Approvisionnement en énergie"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Production de chaleur"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Conduit de cheminée"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Distribution de chaleur"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Émission de chaleur"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sécurité"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitaire"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Ventilation"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Construction métallique"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Chaufferie - génie civil"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Réseau de chaleur : génie civil"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Réseau de chaleur : conduites"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MCR/Automation du bâtiment"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Électricité"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Génie civil"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Frais annexes pour la construction"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Imprévus"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honoraires/frais annexes"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement totaux",null,null,30,null,{"$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,"Calcul si les coûts d'investissement totaux sont indiqués",{"$f":"D208","v":0},{"$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-$N208+AU208","v":0}]
[null,"Total des coûts d'investissement, déduction faite des subventions","CHF",{"$f":"IF(C24=\"oui\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la valeur résiduelle et de la subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Valeur résiduelle à la fin de la période considérée","CHF",{"$f":"IF(C24=\"oui\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la subvention",{"$f":"D209","v":0},{"$f":"IF($C24=\"oui\",SUM(R27:R185),R208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$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$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",{"$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$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$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,"Coûts de maintenance (producteur de chaleur 1 et 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"oui\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation (producteur de chaleur 1 et 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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","Gestion de l'exploitation",null,null,null,"CHF/a"]
[null,"Élimination des cendres et des suies pour les chauffages au bois",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Assurance",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autre",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Coûts énergétiques",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Coûts y c. hausse des prix de l'énergie",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Données_de_base!$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,Données_de_base!$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,"Valeur actuelle",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},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UCE/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",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(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",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,"Coûts démantèlement (producteur de chaleur 1 et 2)",null,"Remplacer valeurs par défaut",null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de démantèlement en % de l'investissement",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"oui\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,"Données environnementales sur la fabrication et l'élimination des producteurs de chaleur et mesures de construction"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique issues de la fabrication et de l'élimination des producteurs de chaleur sont calculées automatiquement ci-après (sauf sélection 'Autre production de chaleur'). Pour le calcul des émissions de gaz à effet de serre et des unités de charge écologique dues aux excavations et aux constructions en béton, il convient de fournir des indications sur la taille des constructions.\nAu moyen des valeurs par défaut, il est possible de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique issues de la fabrication et de l'élimination (le remplacement n'est pas pris en compte). Une évaluation plus précise est toutefois recommandée notamment lorsque des systèmes avec des agents énergétiques renouvelables sont comparés. Si aucune donnée ne peut être intégrée à partir de la fabrication et de l'élimination, les valeurs par défaut peuvent être remplacées par 0."]
[]
["K","Fabrication et élimination producteur de chaleur:\ncoûts externes",{"$f":"\"Producteur de chaleur 1 \n(\"&$C$7&\")\"","v":"Producteur de chaleur 1 \n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut",{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UCE"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Excavations et constructions en béton (producteur de chaleur 1 et 2)","Longueur [m]","Largeur [m]","Hauteur [m]","Surface [m2]","Béton pour une épaisseur de paroi de 20 cm [m3]","Excavation [m3]"]
[null,"VEUILLEZ SÉLECTIONNER",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$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$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,"Fabrication et élimination en lien avec l'excavation et les constructions en béton: coûts externes","Béton","Excavation","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UCE",null,null,null,null,null,null,null,null,null,"Mesures de construction: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts de la totalité de la production de chaleur considérés sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts de maintenance",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$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,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)&\" (Exploitation et Fabrication/élimination)\"","v":"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)",{"$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,"Coûts pour le démantèlement",null,null,{"$f":"AV264","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour le démantèlement",{"$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},{"$f":"SUM(AV259:AV264)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total additionné",{"$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,"Émissions de gaz à effet de serre pour la fabrication/l'élimination du producteur de chaleur et les mesures de construction (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0}]
[null,"Émissions de gaz à effet de serre exploitation (Scope 1 et 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 pour la fabrication/l'élimination du producteur de chaleur et l'excavation et les constructions en béton",null,null,{"$f":"G243+E253","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 exploitation",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UCE"]
["K","Coûts de revient par kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"ct/kWh"]
["K","Prix de revient de la chaleur (coûts annuels par kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"ct/kWh"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
["K","Liste déroulante","Numéro de l'approvisionnement en chaleur","Numéro de l'agent énergétique","Agent énergétique","Degré d'efficacité/COP","Maintenance lors de la saisie des investissements totaux"]
[null,"VEUILLEZ SÉLECTIONNER",0,0,"Agent énergétique","Degré d'efficacité/coefficient de performance annuel COP",0]
[null,"Pompe à chaleur eau de rivière/du lac",1,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur eaux souterraines",2,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur avec sonde géothermique/registre terrestre",3,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur air",4,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",1.4999999999999999E-2]
[null,"Pompe à chaleur autre (p. ex. rejets de chaleur)",5,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Chaleur à distance",6,6,"Chaleur à distance","Rendement",0.01]
[null,"Chaudière à pellets",7,4,"Pellets/granulés","Rendement",2.5000000000000001E-2]
[null,"Chaudière à copeaux",8,5,"Copeaux de bois/plaquettes","Rendement",2.5000000000000001E-2]
[null,"Solaire thermique",9,0,"Énergie solaire","Rendement",0.01]
[null,"Utilisation directe des rejets thermiques",10,0,"Rejets thermiques","Rendement",0.01]
[null,"Chaudière au biogaz",11,2,"Biogaz combustible","Rendement",1.4999999999999999E-2]
[null,"Chaudière gaz naturel",12,1,"Gaz naturel","Rendement",1.4999999999999999E-2]
[null,"Chaudière mazout",13,3,"Mazout","Rendement",2.5000000000000001E-2]
[null,"Autre production de chaleur",14,11,{"$f":"Données_de_base!B16","v":"Autre"},"Rendement",1.4999999999999999E-2]
[]
[null,"Liste déroulante mesures de construction","Inclure l'excavation (1=oui)?",null,"Calcul auxiliaire pour la prise en compte des coûts de maintenance dans les coûts d'investissement"]
[null,"VEUILLEZ SÉLECTIONNER",0,null,null,"Approvisionnement en chaleur sélectionné?","Inclure les rejets thermiques?","Pondération"]
[null,"Nouvelle centrale technique en sous-sol",1,null,"Producteur 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Nouvelle centrale technique dans le bâtiment",0,null,"Producteur 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Nouvelle salle de stockage de combustibles en sous-sol",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Nouvelle salle de stockage de combustibles dans le bâtiment",0]
[null,"Autres mesures de construction en sous-sol",1]
[null,"Autres mesures de construction dans le bâtiment",0]
[]
[]
["K","Excavations et constructions en béton – fabrication et élimination"]
[null,"Approvisionnement en chaleur no","Catégorie","Unité","Émissions de gaz à effet de serre\n[g CO2eq]","Unités de charge écologique [UCE13]"]
[null,"tous","01.003 béton pour génie civil (sans armature)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"tous","62.001 excavation mécanique, moyenne","m3 volume d'excavation",412,489]
[]
[]
["K","Producteur de chaleur fabrication et élimination",null,null,"Émissions de gaz à effet de serre\n[g CO2eq]",null,"Unités de charge écologique [UCE13]"]
[null,"Approvisionnement en chaleur no","Producteur de chaleur référence / source","Unité de référence (sans facteur d'échelle)","Échelle avec\nkW^0.7","Échelle avec kW (linéaire)","Échelle avec kW^0.7","Échelle avec kW"]
[null,0,"Aucune","-",0,0,0,0]
[null,1,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"PAC avec sondes géothermiques, 10 kW","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"PAC avec sondes géothermiques, 10 kW;\nsondes géothermiques, 150 m pour 10 kW (linéaire)","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"PAC air, 8 kW","kW producteur",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"Aucune","-",0,0,0,0]
[null,7,"Chaudière, 50 kW","kW producteur",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Chaudière, 50 kW","kW producteur",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 collecteurs solaires plan, eau chaude immeuble locatif","m2 surface de capteurs",0,155000,0,394000]
[null,10,"Aucune","-",0,0,0,0]
[null,11,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Chaudière, 100 kW","kW producteur",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"Aucune","-","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut"]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SÉLECTIONNER",null,"Liste déroulante"]
[null,"oui",null,"[% inv.]"]
[null,"non",null,"[CHF/a]"]
[null,null,null,"(utilisé avec une formule)"]

{"sheet":"Chauffage_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],[24,7,24,8],[238,1,238,8],[266,1,266,3],[268,1,268,3],[294,4,294,7]]}
[null,"SAISIE DE DONNÉES CHAUFFAGES/PRODUCTION DE CHALEUR"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V2"]
[null,"Description de la variante"]
["K","Producteur de chaleur 1","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C13=3,C13=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir également commentaire)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"COP > 7, veuillez vérifier\",IF(AND(B10=\"Rendement\",C10<>\"\",OR(C10>100,C10<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Numéro de l'agent énergétique",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Producteur de chaleur 2","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C21=3,C21=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir commentaire producteur 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"COP > 7, veuillez vérifier\",IF(AND(B18=\"Rendement\",C18<>\"\",OR(C18>100,C18<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Numéro de l'agent énergétique",{"$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,"Total des subventions",null,"CHF"]
[null,"Saisir les coûts d'investissement de façon détaillée?","non",null,null,null,null,null,null,null,"Valeurs de calcul",null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indication"]
["K","Coûts d'investissement (producteur de chaleur 1 et 2)","Description","Investissement [CHF]","Durée de vie [a]","Remplacer valeurs par défaut","Maintenance\n[% inv.]","Remplacer les valeurs par défaut\n[% inv. ou CHF/a]",null,null,"Durée de vie [a]","Maintenance\n[% inv.]","Maintenance [CHF/a]","Amortissement annuel [CHF/a]",null,null,"(Ré)investissement en CHF pour l'année...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée",null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)",null,null,null,null,null,null,null,null,null,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,"Ligne pour producteur de chaleur 1","Ligne pour producteur de chaleur 2","Afficher la ligne (1=oui)"]
["K","1. Source de chaleur - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},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,{"$f":"B26","v":"1. Source de chaleur - génie civil"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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,"Forages pour les eaux souterraines",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,"Forages pour les eaux souterraines",{"$f":"D27","v":0},{"$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-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Forages pour les eaux souterraines",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Construction de prise d'eau (y c. restitution)",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,"Construction de prise d'eau (y c. restitution)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Construction de prise d'eau (y c. restitution)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Galerie/puits d'infiltration",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Galerie/puits d'infiltration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Galerie/puits d'infiltration",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fouille pour prise d'eau",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouille pour prise d'eau",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouille pour prise d'eau",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Terrassement pour raccordement sondes géothermiques",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Terrassement pour raccordement sondes géothermiques",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Terrassement pour raccordement sondes géothermiques",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fondations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Local citerne",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Local citerne",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Local citerne",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Silo à pellets/à copeaux",null,null,30,null,2.5000000000000001E-2,null,"[% inv.]",null,30,2.5000000000000001E-2,0,0,null,"Silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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-$N35+AP35","v":0},0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sondes géothermiques y c. forage",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,"Sondes géothermiques y c. forage",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-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sondes géothermiques y c. forage",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Registre terrestre",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Registre terrestre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Registre terrestre",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Capteurs solaires",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Capteurs solaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capteurs solaires",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Vase d'expansion",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Vase d'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,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de filtration",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Système de filtration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Station de pompage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Station de pompage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Station de pompage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Séparation des circuits (échangeur)",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Séparation des circuits (échangeur)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Séparation des circuits (échangeur)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échangeur",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Échangeur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échangeur",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Conduites de raccordement",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Conduites de raccordement",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))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduites de raccordement",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Compteur d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Compteur d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Compteur d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Conduite principale d'introduction (gaz)",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,{"$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,"Conduite principale d'introduction (gaz)",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":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite principale d'introduction (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de distribution (gaz)",null,null,40,null,5.0000000000000001E-3,null,"[% inv.]",null,40,5.0000000000000001E-3,0,0,null,"Conduite de distribution (gaz)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de distribution (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de raccordement chaudière (gaz)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,{"$f":"B52","v":"Conduite de raccordement chaudière (gaz)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Taxe unique de raccordement",null,null,40,null,0,null,"[% inv.]",null,40,0,0,0,null,"Taxe unique de raccordement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Taxe unique de raccordement",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Citerne à mazout",null,null,30,null,0.02,null,"[% inv.]",null,30,0.02,0,0,null,"Citerne à mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Citerne à mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de mazout",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Conduite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de raccordement chaudière (mazout)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Conduite de raccordement chaudière (mazout)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (mazout)",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Convoyage des pellets/copeaux",null,null,15,null,0.04,null,"[% inv.]",null,15,0.04,0,0,null,"Convoyage des pellets/copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Convoyage des pellets/copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Chaudière 1",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,{"$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,"Chaudière 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,"Chaudière 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Chaudière 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Chaudière 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,"Chaudière 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Pompe à chaleur 1",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pompe à chaleur 2",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Raccordement hydraulique",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement hydraulique",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement hydraulique",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accumulateur",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Accumulateur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accumulateur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Conduit de cheminée",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Conduit de cheminée 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,"Conduit de cheminée 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Conduit de cheminée 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Conduit de cheminée 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Évacuation des cendres",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Évacuation des cendres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Évacuation des cendres",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Système de filtration des fumées",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Système de filtration des fumées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration des fumées",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Collecteur principal",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Collecteur principal",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":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Collecteur principal",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vase d'expansion",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Vase d'expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Groupes de chauffage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Groupes de chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Groupes de chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Sous-stations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Radiateurs/convecteurs",null,null,40,null,0.01,null,"[% inv.]",null,40,{"$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,"Radiateurs/convecteurs",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-$N83+AS83","v":0},0,0,null,null,"Radiateurs/convecteurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chauffage au sol",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Chauffage au sol",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chauffage au sol",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Plafonds actifs",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Plafonds actifs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Plafonds actifs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aérothermes",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement des aérothermes",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement des aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement des aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Récupération de chaleur (ventilation)",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Récupération de chaleur (ventilation)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Récupération de chaleur (ventilation)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Calorifugeage"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Calorifugeage"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Sécurité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Système de détection de fuite de gaz",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,"Système de détection de fuite de gaz",{"$f":"D93","v":0},{"$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-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de gaz",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Système de détection de fuite de mazout",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Système de détection de fuite de fluide frigorigène",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de fluide frigorigène",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de fluide frigorigène",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Installation de détection d'incendie",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Installation de détection d'incendie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Installation de détection d'incendie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Accumulateur d'eau chaude sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Accumulateur d'eau chaude sanitaire",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,"Accumulateur d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Distribution d'eau chaude sanitaire",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Distribution d'eau chaude sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Distribution d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Canalisations d'eaux usées",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Canalisations d'eaux usées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Canalisations d'eaux usées",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Appareils/robinetterie",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Appareils/robinetterie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils/robinetterie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Boucles de circulation",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Boucles de circulation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Boucles de circulation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Ventilation",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Appareils de ventilation/monoblocs",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,"Appareils de ventilation/monoblocs",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$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de ventilation/monoblocs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Robinetterie, accessoires",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Robinetterie, accessoires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Robinetterie, accessoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gaines",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Isolations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Isolations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Isolations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Construction métallique",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Portes, portails",null,null,30,null,1.2500000000000001E-2,null,"[% inv.]",null,30,{"$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,"Portes, portails",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$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Portes, portails",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Paliers/garde-corps",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Paliers/garde-corps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Paliers/garde-corps",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Couvercle de silo",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Couvercle de silo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Couvercle de silo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Appareils de levage fixes",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Appareils de levage fixes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de levage fixes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Excavation",null,null,30,null,0,null,"[% inv.]",null,30,{"$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,"Excavation",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,"Excavation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Part des coûts de construction de la chaufferie",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Part des coûts de construction de la chaufferie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Part des coûts de construction de la chaufferie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de génie civil",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Travaux de génie civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de génie civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sorties de secours",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Sorties de secours",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sorties de secours",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accès silo à pellets/à copeaux",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Accès silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accès silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Réseau de chaleur : génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fouilles pour l'extension du réseau",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,"Fouilles pour l'extension du réseau",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$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'extension du réseau",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour l'introduction",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouilles pour l'introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Raccordement réseau froid",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Raccordement réseau froid",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,"Raccordement réseau froid",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement réseau de chaleur",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement réseau de chaleur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement réseau de chaleur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement bâtiment",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Raccordement bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations chauffage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Sous-stations chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. MCR/Automation du bâtiment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capteurs/actionneurs",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$332),H140,L140*D140)","v":0},0,null,"Capteurs/actionneurs",0,{"$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-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Capteurs/actionneurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux MCR",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Tableaux MCR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux MCR",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Régulation/Automate",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Régulation/Automate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Régulation/Automate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tableau de chantier",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H145,L145*D145)","v":0},0,null,"Tableau de chantier",0,{"$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$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableau de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Démontage",null,null,25,null,0,null,"[% inv.]",null,25,0,0,0,null,"Démontage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux électriques principaux et secondaires",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Tableaux électriques principaux et secondaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux électriques principaux et secondaires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chemins de câbles/gaines",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Chemins de câbles/gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chemins de câbles/gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Éclairage",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Éclairage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Éclairage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Câblage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Introduction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Téléphonie, réseaux",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Téléphonie, réseaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Téléphonie, réseaux",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage bus (communication)",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Câblage bus (communication)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage bus (communication)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Autre"},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":"Autre"},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$20,CF154:CS154)","v":0},0]
[null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Constructions provisoires",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$332),H156,L156*D156)","v":0},0,null,"Constructions provisoires",{"$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,"Constructions provisoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de démolition",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Travaux de démolition",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de démolition",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour câbles",null,null,20,null,5.0000000000000001E-3,null,"[% inv.]",null,20,5.0000000000000001E-3,0,0,null,"Fouilles pour câbles",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour câbles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Percements, carottages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Percements, carottages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Percements, carottages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fondations",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de maçonnerie",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Travaux de maçonnerie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de maçonnerie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Cloisonnements pare-feu",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Cloisonnements pare-feu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cloisonnements pare-feu",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échafaudages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Échafaudages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échafaudages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Grue, grue mobile",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Grue, grue mobile",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))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grue, grue mobile",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Démontages",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H167,L167*D167)","v":0},0,null,"Démontages",0,{"$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":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de peinture",null,null,15,null,5.0000000000000001E-3,null,"[% inv.]",null,15,5.0000000000000001E-3,0,0,null,"Travaux de peinture",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de peinture",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Nettoyage de chantier",null,null,15,null,0,null,"[% inv.]",null,15,0,0,0,null,"Nettoyage de chantier",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Nettoyage de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aménagements extérieurs",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Aménagements extérieurs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aménagements extérieurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Imprévus - installations techniques",null,null,20,null,0.02,null,"[% inv.]",null,20,{"$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$332),H173,L173*D173)","v":0},0,null,"Imprévus - installations techniques",0,{"$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-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - installations techniques",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Imprévus - travaux de construction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Imprévus - travaux de construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - travaux de construction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Ingénieur CVCSE",null,null,25,null,null,null,null,null,25,{"$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$332),H176,L176*D176)","v":0},0,null,"Ingénieur CVCSE",0,{"$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":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur CVCSE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Ingénieur civil",null,null,25,null,null,null,null,null,25,0,0,0,null,"Ingénieur civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Propres prestations",null,null,25,null,null,null,null,null,25,0,0,0,null,"Propres prestations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Propres prestations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Géologue, acousticien, physicien du bâtiment",null,null,25,null,null,null,null,null,25,0,0,0,null,"Géologue, acousticien, physicien du bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Géologue, acousticien, physicien du bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Permis de construire, demande d'autorisation",null,null,25,null,null,null,null,null,25,0,0,0,null,"Permis de construire, demande d'autorisation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Permis de construire, demande d'autorisation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Reproduction, plan, copies, frais",null,null,25,null,null,null,null,null,25,0,0,0,null,"Reproduction, plan, copies, frais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reproduction, plan, copies, frais",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"AQ (planification, exécution)",null,null,25,null,null,null,null,null,25,0,0,0,null,"AQ (planification, exécution)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"AQ (planification, exécution)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation après la mise en service",null,null,25,null,null,null,null,null,25,0,0,0,null,"Optimisation de l'exploitation après la mise en service",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation après la mise en service",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation tous les 5 ans",null,null,5,null,null,null,null,null,5,0,0,0,null,"Optimisation de l'exploitation tous les 5 ans",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))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation tous les 5 ans",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vue d'ensemble"]
[null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Approvisionnement en énergie"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Production de chaleur"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Conduit de cheminée"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Distribution de chaleur"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Émission de chaleur"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sécurité"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitaire"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Ventilation"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Construction métallique"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Chaufferie - génie civil"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Réseau de chaleur : génie civil"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Réseau de chaleur : conduites"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MCR/Automation du bâtiment"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Électricité"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Génie civil"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Frais annexes pour la construction"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Imprévus"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honoraires/frais annexes"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement totaux",null,null,30,null,{"$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,"Calcul si les coûts d'investissement totaux sont indiqués",{"$f":"D208","v":0},{"$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-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total des coûts d'investissement, déduction faite des subventions","CHF",{"$f":"IF(C24=\"oui\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la valeur résiduelle et de la subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Valeur résiduelle à la fin de la période considérée","CHF",{"$f":"IF(C24=\"oui\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la subvention",{"$f":"D209","v":0},{"$f":"IF($C24=\"oui\",SUM(R27:R185),R208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$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$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",{"$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$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$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,"Coûts de maintenance (producteur de chaleur 1 et 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"oui\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation (producteur de chaleur 1 et 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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","Gestion de l'exploitation",null,null,null,"CHF/a"]
[null,"Élimination des cendres et des suies pour les chauffages au bois",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Assurance",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autre",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Coûts énergétiques",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Coûts y c. hausse des prix de l'énergie",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Données_de_base!$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,Données_de_base!$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,"Valeur actuelle",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},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UCE/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",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(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",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,"Coûts démantèlement (producteur de chaleur 1 et 2)",null,"Remplacer valeurs par défaut",null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de démantèlement en % de l'investissement",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"oui\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,"Données environnementales sur la fabrication et l'élimination des producteurs de chaleur et mesures de construction"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique issues de la fabrication et de l'élimination des producteurs de chaleur sont calculées automatiquement ci-après (sauf sélection 'Autre production de chaleur'). Pour le calcul des émissions de gaz à effet de serre et des unités de charge écologique dues aux excavations et aux constructions en béton, il convient de fournir des indications sur la taille des constructions.\nAu moyen des valeurs par défaut, il est possible de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique issues de la fabrication et de l'élimination (le remplacement n'est pas pris en compte). Une évaluation plus précise est toutefois recommandée notamment lorsque des systèmes avec des agents énergétiques renouvelables sont comparés. Si aucune donnée ne peut être intégrée à partir de la fabrication et de l'élimination, les valeurs par défaut peuvent être remplacées par 0."]
[]
["K","Fabrication et élimination producteur de chaleur:\ncoûts externes",{"$f":"\"Producteur de chaleur 1 \n(\"&$C$7&\")\"","v":"Producteur de chaleur 1 \n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut",{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UCE"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Excavations et constructions en béton (producteur de chaleur 1 et 2)","Longueur [m]","Largeur [m]","Hauteur [m]","Surface [m2]","Béton pour une épaisseur de paroi de 20 cm [m3]","Excavation [m3]"]
[null,"VEUILLEZ SÉLECTIONNER",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$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$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,"Fabrication et élimination en lien avec l'excavation et les constructions en béton: coûts externes","Béton","Excavation","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UCE",null,null,null,null,null,null,null,null,null,"Mesures de construction: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts de la totalité de la production de chaleur considérés sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts de maintenance",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$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,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)&\" (Exploitation et Fabrication/élimination)\"","v":"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)",{"$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,"Coûts pour le démantèlement",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour le démantèlement",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$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 additionné",{"$f":"Q265","v":0},{"$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,{"$f":"AT266+AU265","v":0}]
[null,"Émissions de gaz à effet de serre pour la fabrication/l'élimination du producteur de chaleur et les mesures de construction (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0}]
[null,"Émissions de gaz à effet de serre exploitation (Scope 1 et 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 pour la fabrication/l'élimination du producteur de chaleur et l'excavation et les constructions en béton",null,null,{"$f":"G243+E253","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 exploitation",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UCE"]
["K","Coûts de revient par kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"ct/kWh"]
["K","Prix de revient de la chaleur (coûts annuels par kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"ct/kWh"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
["K","Liste déroulante","Numéro de l'approvisionnement en chaleur","Numéro de l'agent énergétique","Agent énergétique","Degré d'efficacité/COP","Maintenance lors de la saisie des investissements totaux"]
[null,"VEUILLEZ SÉLECTIONNER",0,0,"Agent énergétique","Degré d'efficacité/coefficient de performance annuel COP",0]
[null,"Pompe à chaleur eau de rivière/du lac",1,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur eaux souterraines",2,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur avec sonde géothermique/registre terrestre",3,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur air",4,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",1.4999999999999999E-2]
[null,"Pompe à chaleur autre (p. ex. rejets de chaleur)",5,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Chaleur à distance",6,6,"Chaleur à distance","Rendement",0.01]
[null,"Chaudière à pellets",7,4,"Pellets/granulés","Rendement",2.5000000000000001E-2]
[null,"Chaudière à copeaux",8,5,"Copeaux de bois/plaquettes","Rendement",2.5000000000000001E-2]
[null,"Solaire thermique",9,0,"Énergie solaire","Rendement",0.01]
[null,"Utilisation directe des rejets thermiques",10,0,"Rejets thermiques","Rendement",0.01]
[null,"Chaudière au biogaz",11,2,"Biogaz combustible","Rendement",1.4999999999999999E-2]
[null,"Chaudière gaz naturel",12,1,"Gaz naturel","Rendement",1.4999999999999999E-2]
[null,"Chaudière mazout",13,3,"Mazout","Rendement",2.5000000000000001E-2]
[null,"Autre production de chaleur",14,11,{"$f":"Données_de_base!B16","v":"Autre"},"Rendement",1.4999999999999999E-2]
[]
[null,"Liste déroulante mesures de construction","Inclure l'excavation (1=oui)?",null,"Calcul auxiliaire pour la prise en compte des coûts de maintenance dans les coûts d'investissement"]
[null,"VEUILLEZ SÉLECTIONNER",0,null,null,"Approvisionnement en chaleur sélectionné?","Inclure les rejets thermiques?","Pondération"]
[null,"Nouvelle centrale technique en sous-sol",1,null,"Producteur 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Nouvelle centrale technique dans le bâtiment",0,null,"Producteur 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Nouvelle salle de stockage de combustibles en sous-sol",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Nouvelle salle de stockage de combustibles dans le bâtiment",0]
[null,"Autres mesures de construction en sous-sol",1]
[null,"Autres mesures de construction dans le bâtiment",0]
[]
[]
["K","Excavations et constructions en béton – fabrication et élimination"]
[null,"Approvisionnement en chaleur no","Catégorie","Unité","Émissions de gaz à effet de serre\n[g CO2eq]","Unités de charge écologique [UCE13]"]
[null,"tous","01.003 béton pour génie civil (sans armature)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"tous","62.001 excavation mécanique, moyenne","m3 volume d'excavation",412,489]
[]
[]
["K","Producteur de chaleur fabrication et élimination",null,null,"Émissions de gaz à effet de serre\n[g CO2eq]",null,"Unités de charge écologique [UCE13]"]
[null,"Approvisionnement en chaleur no","Producteur de chaleur référence / source","Unité de référence (sans facteur d'échelle)","Échelle avec\nkW^0.7","Échelle avec kW (linéaire)","Échelle avec kW^0.7","Échelle avec kW"]
[null,0,"Aucune","-",0,0,0,0]
[null,1,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"PAC avec sondes géothermiques, 10 kW","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"PAC avec sondes géothermiques, 10 kW;\nsondes géothermiques, 150 m pour 10 kW (linéaire)","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"PAC air, 8 kW","kW producteur",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"Aucune","-",0,0,0,0]
[null,7,"Chaudière, 50 kW","kW producteur",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Chaudière, 50 kW","kW producteur",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 collecteurs solaires plan, eau chaude immeuble locatif","m2 surface de capteurs",0,155000,0,394000]
[null,10,"Aucune","-",0,0,0,0]
[null,11,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Chaudière, 100 kW","kW producteur",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"Aucune","-","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut"]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SÉLECTIONNER",null,"Liste déroulante"]
[null,"oui",null,"[% inv.]"]
[null,"non",null,"[CHF/a]"]
[null,null,null,"(utilisé avec une formule)"]

{"sheet":"Chauffage_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],[24,7,24,8],[238,1,238,8],[266,1,266,3],[268,1,268,3],[294,4,294,7]]}
[null,"SAISIE DE DONNÉES CHAUFFAGES/PRODUCTION DE CHALEUR"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V3"]
[null,"Description de la variante"]
["K","Producteur de chaleur 1","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C13=3,C13=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir également commentaire)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"COP > 7, veuillez vérifier\",IF(AND(B10=\"Rendement\",C10<>\"\",OR(C10>100,C10<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Numéro de l'agent énergétique",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Producteur de chaleur 2","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C21=3,C21=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir commentaire producteur 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"COP > 7, veuillez vérifier\",IF(AND(B18=\"Rendement\",C18<>\"\",OR(C18>100,C18<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Numéro de l'agent énergétique",{"$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,"Total des subventions",null,"CHF"]
[null,"Saisir les coûts d'investissement de façon détaillée?","non",null,null,null,null,null,null,null,"Valeurs de calcul",null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indication"]
["K","Coûts d'investissement (producteur de chaleur 1 et 2)","Description","Investissement [CHF]","Durée de vie [a]","Remplacer valeurs par défaut","Maintenance\n[% inv.]","Remplacer les valeurs par défaut\n[% inv. ou CHF/a]",null,null,"Durée de vie [a]","Maintenance\n[% inv.]","Maintenance [CHF/a]","Amortissement annuel [CHF/a]",null,null,"(Ré)investissement en CHF pour l'année...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée",null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)",null,null,null,null,null,null,null,null,null,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,"Ligne pour producteur de chaleur 1","Ligne pour producteur de chaleur 2","Afficher la ligne (1=oui)"]
["K","1. Source de chaleur - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},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,{"$f":"B26","v":"1. Source de chaleur - génie civil"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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,"Forages pour les eaux souterraines",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,"Forages pour les eaux souterraines",{"$f":"D27","v":0},{"$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-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Forages pour les eaux souterraines",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Construction de prise d'eau (y c. restitution)",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,"Construction de prise d'eau (y c. restitution)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Construction de prise d'eau (y c. restitution)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Galerie/puits d'infiltration",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Galerie/puits d'infiltration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Galerie/puits d'infiltration",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fouille pour prise d'eau",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouille pour prise d'eau",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouille pour prise d'eau",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Terrassement pour raccordement sondes géothermiques",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Terrassement pour raccordement sondes géothermiques",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Terrassement pour raccordement sondes géothermiques",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fondations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Local citerne",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Local citerne",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Local citerne",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Silo à pellets/à copeaux",null,null,30,null,2.5000000000000001E-2,null,"[% inv.]",null,30,2.5000000000000001E-2,0,0,null,"Silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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-$N35+AP35","v":0},0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sondes géothermiques y c. forage",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,"Sondes géothermiques y c. forage",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-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sondes géothermiques y c. forage",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Registre terrestre",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Registre terrestre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Registre terrestre",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Capteurs solaires",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Capteurs solaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capteurs solaires",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Vase d'expansion",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Vase d'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,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de filtration",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Système de filtration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Station de pompage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Station de pompage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Station de pompage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Séparation des circuits (échangeur)",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Séparation des circuits (échangeur)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Séparation des circuits (échangeur)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échangeur",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Échangeur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échangeur",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Conduites de raccordement",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Conduites de raccordement",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))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduites de raccordement",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Compteur d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Compteur d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Compteur d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Conduite principale d'introduction (gaz)",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,{"$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,"Conduite principale d'introduction (gaz)",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":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite principale d'introduction (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de distribution (gaz)",null,null,40,null,5.0000000000000001E-3,null,"[% inv.]",null,40,5.0000000000000001E-3,0,0,null,"Conduite de distribution (gaz)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de distribution (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de raccordement chaudière (gaz)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,{"$f":"B52","v":"Conduite de raccordement chaudière (gaz)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Taxe unique de raccordement",null,null,40,null,0,null,"[% inv.]",null,40,0,0,0,null,"Taxe unique de raccordement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Taxe unique de raccordement",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Citerne à mazout",null,null,30,null,0.02,null,"[% inv.]",null,30,0.02,0,0,null,"Citerne à mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Citerne à mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de mazout",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Conduite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de raccordement chaudière (mazout)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Conduite de raccordement chaudière (mazout)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (mazout)",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Convoyage des pellets/copeaux",null,null,15,null,0.04,null,"[% inv.]",null,15,0.04,0,0,null,"Convoyage des pellets/copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Convoyage des pellets/copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Chaudière 1",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,{"$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,"Chaudière 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,"Chaudière 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Chaudière 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Chaudière 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,"Chaudière 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Pompe à chaleur 1",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pompe à chaleur 2",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Raccordement hydraulique",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement hydraulique",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement hydraulique",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accumulateur",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Accumulateur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accumulateur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Conduit de cheminée",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Conduit de cheminée 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,"Conduit de cheminée 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Conduit de cheminée 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Conduit de cheminée 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Évacuation des cendres",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Évacuation des cendres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Évacuation des cendres",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Système de filtration des fumées",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Système de filtration des fumées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration des fumées",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Collecteur principal",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Collecteur principal",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":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Collecteur principal",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vase d'expansion",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Vase d'expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Groupes de chauffage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Groupes de chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Groupes de chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Sous-stations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Radiateurs/convecteurs",null,null,40,null,0.01,null,"[% inv.]",null,40,{"$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,"Radiateurs/convecteurs",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-$N83+AS83","v":0},0,0,null,null,"Radiateurs/convecteurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chauffage au sol",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Chauffage au sol",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chauffage au sol",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Plafonds actifs",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Plafonds actifs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Plafonds actifs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aérothermes",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement des aérothermes",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement des aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement des aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Récupération de chaleur (ventilation)",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Récupération de chaleur (ventilation)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Récupération de chaleur (ventilation)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Calorifugeage"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Calorifugeage"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Sécurité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Système de détection de fuite de gaz",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,"Système de détection de fuite de gaz",{"$f":"D93","v":0},{"$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-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de gaz",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Système de détection de fuite de mazout",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Système de détection de fuite de fluide frigorigène",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de fluide frigorigène",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de fluide frigorigène",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Installation de détection d'incendie",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Installation de détection d'incendie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Installation de détection d'incendie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Accumulateur d'eau chaude sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Accumulateur d'eau chaude sanitaire",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,"Accumulateur d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Distribution d'eau chaude sanitaire",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Distribution d'eau chaude sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Distribution d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Canalisations d'eaux usées",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Canalisations d'eaux usées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Canalisations d'eaux usées",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Appareils/robinetterie",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Appareils/robinetterie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils/robinetterie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Boucles de circulation",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Boucles de circulation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Boucles de circulation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Ventilation",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Appareils de ventilation/monoblocs",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,"Appareils de ventilation/monoblocs",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$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de ventilation/monoblocs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Robinetterie, accessoires",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Robinetterie, accessoires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Robinetterie, accessoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gaines",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Isolations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Isolations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Isolations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Construction métallique",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Portes, portails",null,null,30,null,1.2500000000000001E-2,null,"[% inv.]",null,30,{"$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,"Portes, portails",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$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Portes, portails",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Paliers/garde-corps",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Paliers/garde-corps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Paliers/garde-corps",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Couvercle de silo",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Couvercle de silo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Couvercle de silo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Appareils de levage fixes",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Appareils de levage fixes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de levage fixes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Excavation",null,null,30,null,0,null,"[% inv.]",null,30,{"$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,"Excavation",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,"Excavation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Part des coûts de construction de la chaufferie",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Part des coûts de construction de la chaufferie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Part des coûts de construction de la chaufferie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de génie civil",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Travaux de génie civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de génie civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sorties de secours",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Sorties de secours",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sorties de secours",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accès silo à pellets/à copeaux",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Accès silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accès silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Réseau de chaleur : génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fouilles pour l'extension du réseau",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,"Fouilles pour l'extension du réseau",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$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'extension du réseau",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour l'introduction",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouilles pour l'introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Raccordement réseau froid",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Raccordement réseau froid",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,"Raccordement réseau froid",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement réseau de chaleur",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement réseau de chaleur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement réseau de chaleur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement bâtiment",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Raccordement bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations chauffage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Sous-stations chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. MCR/Automation du bâtiment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capteurs/actionneurs",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$332),H140,L140*D140)","v":0},0,null,"Capteurs/actionneurs",0,{"$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-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Capteurs/actionneurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux MCR",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Tableaux MCR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux MCR",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Régulation/Automate",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Régulation/Automate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Régulation/Automate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tableau de chantier",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H145,L145*D145)","v":0},0,null,"Tableau de chantier",0,{"$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$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableau de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Démontage",null,null,25,null,0,null,"[% inv.]",null,25,0,0,0,null,"Démontage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux électriques principaux et secondaires",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Tableaux électriques principaux et secondaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux électriques principaux et secondaires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chemins de câbles/gaines",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Chemins de câbles/gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chemins de câbles/gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Éclairage",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Éclairage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Éclairage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Câblage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Introduction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Téléphonie, réseaux",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Téléphonie, réseaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Téléphonie, réseaux",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage bus (communication)",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Câblage bus (communication)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage bus (communication)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Autre"},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":"Autre"},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$20,CF154:CS154)","v":0},0]
[null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Constructions provisoires",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$332),H156,L156*D156)","v":0},0,null,"Constructions provisoires",{"$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,"Constructions provisoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de démolition",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Travaux de démolition",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de démolition",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour câbles",null,null,20,null,5.0000000000000001E-3,null,"[% inv.]",null,20,5.0000000000000001E-3,0,0,null,"Fouilles pour câbles",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour câbles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Percements, carottages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Percements, carottages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Percements, carottages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fondations",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de maçonnerie",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Travaux de maçonnerie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de maçonnerie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Cloisonnements pare-feu",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Cloisonnements pare-feu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cloisonnements pare-feu",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échafaudages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Échafaudages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échafaudages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Grue, grue mobile",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Grue, grue mobile",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))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grue, grue mobile",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Démontages",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H167,L167*D167)","v":0},0,null,"Démontages",0,{"$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":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de peinture",null,null,15,null,5.0000000000000001E-3,null,"[% inv.]",null,15,5.0000000000000001E-3,0,0,null,"Travaux de peinture",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de peinture",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Nettoyage de chantier",null,null,15,null,0,null,"[% inv.]",null,15,0,0,0,null,"Nettoyage de chantier",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Nettoyage de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aménagements extérieurs",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Aménagements extérieurs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aménagements extérieurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Imprévus - installations techniques",null,null,20,null,0.02,null,"[% inv.]",null,20,{"$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$332),H173,L173*D173)","v":0},0,null,"Imprévus - installations techniques",0,{"$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-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - installations techniques",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Imprévus - travaux de construction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Imprévus - travaux de construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - travaux de construction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Ingénieur CVCSE",null,null,25,null,null,null,null,null,25,{"$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$332),H176,L176*D176)","v":0},0,null,"Ingénieur CVCSE",0,{"$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":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur CVCSE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Ingénieur civil",null,null,25,null,null,null,null,null,25,0,0,0,null,"Ingénieur civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Propres prestations",null,null,25,null,null,null,null,null,25,0,0,0,null,"Propres prestations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Propres prestations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Géologue, acousticien, physicien du bâtiment",null,null,25,null,null,null,null,null,25,0,0,0,null,"Géologue, acousticien, physicien du bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Géologue, acousticien, physicien du bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Permis de construire, demande d'autorisation",null,null,25,null,null,null,null,null,25,0,0,0,null,"Permis de construire, demande d'autorisation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Permis de construire, demande d'autorisation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Reproduction, plan, copies, frais",null,null,25,null,null,null,null,null,25,0,0,0,null,"Reproduction, plan, copies, frais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reproduction, plan, copies, frais",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"AQ (planification, exécution)",null,null,25,null,null,null,null,null,25,0,0,0,null,"AQ (planification, exécution)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"AQ (planification, exécution)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation après la mise en service",null,null,25,null,null,null,null,null,25,0,0,0,null,"Optimisation de l'exploitation après la mise en service",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation après la mise en service",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation tous les 5 ans",null,null,5,null,null,null,null,null,5,0,0,0,null,"Optimisation de l'exploitation tous les 5 ans",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))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation tous les 5 ans",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vue d'ensemble"]
[null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Approvisionnement en énergie"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Production de chaleur"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Conduit de cheminée"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Distribution de chaleur"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Émission de chaleur"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sécurité"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitaire"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Ventilation"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Construction métallique"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Chaufferie - génie civil"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Réseau de chaleur : génie civil"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Réseau de chaleur : conduites"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MCR/Automation du bâtiment"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Électricité"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Génie civil"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Frais annexes pour la construction"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Imprévus"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honoraires/frais annexes"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement totaux",null,null,30,null,{"$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,"Calcul si les coûts d'investissement totaux sont indiqués",{"$f":"D208","v":0},{"$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-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total des coûts d'investissement, déduction faite des subventions","CHF",{"$f":"IF(C24=\"oui\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la valeur résiduelle et de la subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Valeur résiduelle à la fin de la période considérée","CHF",{"$f":"IF(C24=\"oui\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la subvention",{"$f":"D209","v":0},{"$f":"IF($C24=\"oui\",SUM(R27:R185),R208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$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$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",{"$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$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$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,"Coûts de maintenance (producteur de chaleur 1 et 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"oui\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation (producteur de chaleur 1 et 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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","Gestion de l'exploitation",null,null,null,"CHF/a"]
[null,"Élimination des cendres et des suies pour les chauffages au bois",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Assurance",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autre",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Coûts énergétiques",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Coûts y c. hausse des prix de l'énergie",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Données_de_base!$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,Données_de_base!$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,"Valeur actuelle",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},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UCE/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",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(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",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,"Coûts démantèlement (producteur de chaleur 1 et 2)",null,"Remplacer valeurs par défaut",null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de démantèlement en % de l'investissement",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"oui\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,"Données environnementales sur la fabrication et l'élimination des producteurs de chaleur et mesures de construction"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique issues de la fabrication et de l'élimination des producteurs de chaleur sont calculées automatiquement ci-après (sauf sélection 'Autre production de chaleur'). Pour le calcul des émissions de gaz à effet de serre et des unités de charge écologique dues aux excavations et aux constructions en béton, il convient de fournir des indications sur la taille des constructions.\nAu moyen des valeurs par défaut, il est possible de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique issues de la fabrication et de l'élimination (le remplacement n'est pas pris en compte). Une évaluation plus précise est toutefois recommandée notamment lorsque des systèmes avec des agents énergétiques renouvelables sont comparés. Si aucune donnée ne peut être intégrée à partir de la fabrication et de l'élimination, les valeurs par défaut peuvent être remplacées par 0."]
[]
["K","Fabrication et élimination producteur de chaleur:\ncoûts externes",{"$f":"\"Producteur de chaleur 1 \n(\"&$C$7&\")\"","v":"Producteur de chaleur 1 \n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut",{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UCE"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Excavations et constructions en béton (producteur de chaleur 1 et 2)","Longueur [m]","Largeur [m]","Hauteur [m]","Surface [m2]","Béton pour une épaisseur de paroi de 20 cm [m3]","Excavation [m3]"]
[null,"VEUILLEZ SÉLECTIONNER",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$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$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,"Fabrication et élimination en lien avec l'excavation et les constructions en béton: coûts externes","Béton","Excavation","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UCE",null,null,null,null,null,null,null,null,null,"Mesures de construction: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts de la totalité de la production de chaleur considérés sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts de maintenance",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$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,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)&\" (Exploitation et Fabrication/élimination)\"","v":"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)",{"$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,"Coûts pour le démantèlement",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour le démantèlement",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$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 additionné",{"$f":"Q265","v":0},{"$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,{"$f":"AT266+AU265","v":0}]
[null,"Émissions de gaz à effet de serre pour la fabrication/l'élimination du producteur de chaleur et les mesures de construction (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0}]
[null,"Émissions de gaz à effet de serre exploitation (Scope 1 et 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 pour la fabrication/l'élimination du producteur de chaleur et l'excavation et les constructions en béton",null,null,{"$f":"G243+E253","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 exploitation",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UCE"]
["K","Coûts de revient par kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"ct/kWh"]
["K","Prix de revient de la chaleur (coûts annuels par kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"ct/kWh"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
["K","Liste déroulante","Numéro de l'approvisionnement en chaleur","Numéro de l'agent énergétique","Agent énergétique","Degré d'efficacité/COP","Maintenance lors de la saisie des investissements totaux"]
[null,"VEUILLEZ SÉLECTIONNER",0,0,"Agent énergétique","Degré d'efficacité/coefficient de performance annuel COP",0]
[null,"Pompe à chaleur eau de rivière/du lac",1,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur eaux souterraines",2,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur avec sonde géothermique/registre terrestre",3,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur air",4,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",1.4999999999999999E-2]
[null,"Pompe à chaleur autre (p. ex. rejets de chaleur)",5,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Chaleur à distance",6,6,"Chaleur à distance","Rendement",0.01]
[null,"Chaudière à pellets",7,4,"Pellets/granulés","Rendement",2.5000000000000001E-2]
[null,"Chaudière à copeaux",8,5,"Copeaux de bois/plaquettes","Rendement",2.5000000000000001E-2]
[null,"Solaire thermique",9,0,"Énergie solaire","Rendement",0.01]
[null,"Utilisation directe des rejets thermiques",10,0,"Rejets thermiques","Rendement",0.01]
[null,"Chaudière au biogaz",11,2,"Biogaz combustible","Rendement",1.4999999999999999E-2]
[null,"Chaudière gaz naturel",12,1,"Gaz naturel","Rendement",1.4999999999999999E-2]
[null,"Chaudière mazout",13,3,"Mazout","Rendement",2.5000000000000001E-2]
[null,"Autre production de chaleur",14,11,{"$f":"Données_de_base!B16","v":"Autre"},"Rendement",1.4999999999999999E-2]
[]
[null,"Liste déroulante mesures de construction","Inclure l'excavation (1=oui)?",null,"Calcul auxiliaire pour la prise en compte des coûts de maintenance dans les coûts d'investissement"]
[null,"VEUILLEZ SÉLECTIONNER",0,null,null,"Approvisionnement en chaleur sélectionné?","Inclure les rejets thermiques?","Pondération"]
[null,"Nouvelle centrale technique en sous-sol",1,null,"Producteur 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Nouvelle centrale technique dans le bâtiment",0,null,"Producteur 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Nouvelle salle de stockage de combustibles en sous-sol",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Nouvelle salle de stockage de combustibles dans le bâtiment",0]
[null,"Autres mesures de construction en sous-sol",1]
[null,"Autres mesures de construction dans le bâtiment",0]
[]
[]
["K","Excavations et constructions en béton – fabrication et élimination"]
[null,"Approvisionnement en chaleur no","Catégorie","Unité","Émissions de gaz à effet de serre\n[g CO2eq]","Unités de charge écologique [UCE13]"]
[null,"tous","01.003 béton pour génie civil (sans armature)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"tous","62.001 excavation mécanique, moyenne","m3 volume d'excavation",412,489]
[]
[]
["K","Producteur de chaleur fabrication et élimination",null,null,"Émissions de gaz à effet de serre\n[g CO2eq]",null,"Unités de charge écologique [UCE13]"]
[null,"Approvisionnement en chaleur no","Producteur de chaleur référence / source","Unité de référence (sans facteur d'échelle)","Échelle avec\nkW^0.7","Échelle avec kW (linéaire)","Échelle avec kW^0.7","Échelle avec kW"]
[null,0,"Aucune","-",0,0,0,0]
[null,1,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"PAC avec sondes géothermiques, 10 kW","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"PAC avec sondes géothermiques, 10 kW;\nsondes géothermiques, 150 m pour 10 kW (linéaire)","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"PAC air, 8 kW","kW producteur",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"Aucune","-",0,0,0,0]
[null,7,"Chaudière, 50 kW","kW producteur",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Chaudière, 50 kW","kW producteur",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 collecteurs solaires plan, eau chaude immeuble locatif","m2 surface de capteurs",0,155000,0,394000]
[null,10,"Aucune","-",0,0,0,0]
[null,11,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Chaudière, 100 kW","kW producteur",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"Aucune","-","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut"]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SÉLECTIONNER",null,"Liste déroulante"]
[null,"oui",null,"[% inv.]"]
[null,"non",null,"[CHF/a]"]
[null,null,null,"(utilisé avec une formule)"]

{"sheet":"Chauffage_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],[24,7,24,8],[238,1,238,8],[266,1,266,3],[268,1,268,3],[294,4,294,7]]}
[null,"SAISIE DE DONNÉES CHAUFFAGES/PRODUCTION DE CHALEUR"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V4"]
[null,"Description de la variante"]
["K","Producteur de chaleur 1","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C13=3,C13=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir également commentaire)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"COP > 7, veuillez vérifier\",IF(AND(B10=\"Rendement\",C10<>\"\",OR(C10>100,C10<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Numéro de l'agent énergétique",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Producteur de chaleur 2","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C21=3,C21=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir commentaire producteur 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"COP > 7, veuillez vérifier\",IF(AND(B18=\"Rendement\",C18<>\"\",OR(C18>100,C18<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Numéro de l'agent énergétique",{"$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,"Total des subventions",null,"CHF"]
[null,"Saisir les coûts d'investissement de façon détaillée?","non",null,null,null,null,null,null,null,"Valeurs de calcul",null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indication"]
["K","Coûts d'investissement (producteur de chaleur 1 et 2)","Description","Investissement [CHF]","Durée de vie [a]","Remplacer valeurs par défaut","Maintenance\n[% inv.]","Remplacer les valeurs par défaut\n[% inv. ou CHF/a]",null,null,"Durée de vie [a]","Maintenance\n[% inv.]","Maintenance [CHF/a]","Amortissement annuel [CHF/a]",null,null,"(Ré)investissement en CHF pour l'année...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée",null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)",null,null,null,null,null,null,null,null,null,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,"Ligne pour producteur de chaleur 1","Ligne pour producteur de chaleur 2","Afficher la ligne (1=oui)"]
["K","1. Source de chaleur - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},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,{"$f":"B26","v":"1. Source de chaleur - génie civil"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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,"Forages pour les eaux souterraines",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,"Forages pour les eaux souterraines",{"$f":"D27","v":0},{"$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-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Forages pour les eaux souterraines",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Construction de prise d'eau (y c. restitution)",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,"Construction de prise d'eau (y c. restitution)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Construction de prise d'eau (y c. restitution)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Galerie/puits d'infiltration",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Galerie/puits d'infiltration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Galerie/puits d'infiltration",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fouille pour prise d'eau",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouille pour prise d'eau",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouille pour prise d'eau",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Terrassement pour raccordement sondes géothermiques",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Terrassement pour raccordement sondes géothermiques",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Terrassement pour raccordement sondes géothermiques",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fondations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Local citerne",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Local citerne",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Local citerne",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Silo à pellets/à copeaux",null,null,30,null,2.5000000000000001E-2,null,"[% inv.]",null,30,2.5000000000000001E-2,0,0,null,"Silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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-$N35+AP35","v":0},0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sondes géothermiques y c. forage",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,"Sondes géothermiques y c. forage",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-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sondes géothermiques y c. forage",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Registre terrestre",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Registre terrestre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Registre terrestre",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Capteurs solaires",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Capteurs solaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capteurs solaires",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Vase d'expansion",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Vase d'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,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de filtration",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Système de filtration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Station de pompage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Station de pompage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Station de pompage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Séparation des circuits (échangeur)",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Séparation des circuits (échangeur)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Séparation des circuits (échangeur)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échangeur",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Échangeur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échangeur",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Conduites de raccordement",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Conduites de raccordement",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))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduites de raccordement",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Compteur d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Compteur d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Compteur d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Conduite principale d'introduction (gaz)",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,{"$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,"Conduite principale d'introduction (gaz)",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":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite principale d'introduction (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de distribution (gaz)",null,null,40,null,5.0000000000000001E-3,null,"[% inv.]",null,40,5.0000000000000001E-3,0,0,null,"Conduite de distribution (gaz)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de distribution (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de raccordement chaudière (gaz)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,{"$f":"B52","v":"Conduite de raccordement chaudière (gaz)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Taxe unique de raccordement",null,null,40,null,0,null,"[% inv.]",null,40,0,0,0,null,"Taxe unique de raccordement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Taxe unique de raccordement",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Citerne à mazout",null,null,30,null,0.02,null,"[% inv.]",null,30,0.02,0,0,null,"Citerne à mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Citerne à mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de mazout",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Conduite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de raccordement chaudière (mazout)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Conduite de raccordement chaudière (mazout)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (mazout)",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Convoyage des pellets/copeaux",null,null,15,null,0.04,null,"[% inv.]",null,15,0.04,0,0,null,"Convoyage des pellets/copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Convoyage des pellets/copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Chaudière 1",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,{"$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,"Chaudière 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,"Chaudière 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Chaudière 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Chaudière 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,"Chaudière 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Pompe à chaleur 1",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pompe à chaleur 2",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Raccordement hydraulique",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement hydraulique",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement hydraulique",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accumulateur",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Accumulateur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accumulateur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Conduit de cheminée",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Conduit de cheminée 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,"Conduit de cheminée 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Conduit de cheminée 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Conduit de cheminée 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Évacuation des cendres",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Évacuation des cendres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Évacuation des cendres",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Système de filtration des fumées",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Système de filtration des fumées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration des fumées",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Collecteur principal",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Collecteur principal",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":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Collecteur principal",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vase d'expansion",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Vase d'expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Groupes de chauffage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Groupes de chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Groupes de chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Sous-stations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Radiateurs/convecteurs",null,null,40,null,0.01,null,"[% inv.]",null,40,{"$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,"Radiateurs/convecteurs",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-$N83+AS83","v":0},0,0,null,null,"Radiateurs/convecteurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chauffage au sol",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Chauffage au sol",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chauffage au sol",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Plafonds actifs",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Plafonds actifs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Plafonds actifs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aérothermes",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement des aérothermes",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement des aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement des aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Récupération de chaleur (ventilation)",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Récupération de chaleur (ventilation)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Récupération de chaleur (ventilation)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Calorifugeage"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Calorifugeage"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Sécurité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Système de détection de fuite de gaz",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,"Système de détection de fuite de gaz",{"$f":"D93","v":0},{"$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-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de gaz",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Système de détection de fuite de mazout",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Système de détection de fuite de fluide frigorigène",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de fluide frigorigène",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de fluide frigorigène",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Installation de détection d'incendie",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Installation de détection d'incendie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Installation de détection d'incendie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Accumulateur d'eau chaude sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Accumulateur d'eau chaude sanitaire",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,"Accumulateur d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Distribution d'eau chaude sanitaire",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Distribution d'eau chaude sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Distribution d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Canalisations d'eaux usées",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Canalisations d'eaux usées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Canalisations d'eaux usées",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Appareils/robinetterie",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Appareils/robinetterie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils/robinetterie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Boucles de circulation",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Boucles de circulation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Boucles de circulation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Ventilation",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Appareils de ventilation/monoblocs",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,"Appareils de ventilation/monoblocs",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$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de ventilation/monoblocs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Robinetterie, accessoires",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Robinetterie, accessoires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Robinetterie, accessoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gaines",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Isolations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Isolations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Isolations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Construction métallique",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Portes, portails",null,null,30,null,1.2500000000000001E-2,null,"[% inv.]",null,30,{"$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,"Portes, portails",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$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Portes, portails",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Paliers/garde-corps",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Paliers/garde-corps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Paliers/garde-corps",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Couvercle de silo",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Couvercle de silo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Couvercle de silo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Appareils de levage fixes",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Appareils de levage fixes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de levage fixes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Excavation",null,null,30,null,0,null,"[% inv.]",null,30,{"$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,"Excavation",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,"Excavation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Part des coûts de construction de la chaufferie",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Part des coûts de construction de la chaufferie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Part des coûts de construction de la chaufferie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de génie civil",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Travaux de génie civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de génie civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sorties de secours",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Sorties de secours",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sorties de secours",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accès silo à pellets/à copeaux",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Accès silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accès silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Réseau de chaleur : génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fouilles pour l'extension du réseau",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,"Fouilles pour l'extension du réseau",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$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'extension du réseau",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour l'introduction",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouilles pour l'introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Raccordement réseau froid",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Raccordement réseau froid",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,"Raccordement réseau froid",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement réseau de chaleur",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement réseau de chaleur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement réseau de chaleur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement bâtiment",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Raccordement bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations chauffage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Sous-stations chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. MCR/Automation du bâtiment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capteurs/actionneurs",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$332),H140,L140*D140)","v":0},0,null,"Capteurs/actionneurs",0,{"$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-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Capteurs/actionneurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux MCR",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Tableaux MCR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux MCR",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Régulation/Automate",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Régulation/Automate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Régulation/Automate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tableau de chantier",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H145,L145*D145)","v":0},0,null,"Tableau de chantier",0,{"$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$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableau de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Démontage",null,null,25,null,0,null,"[% inv.]",null,25,0,0,0,null,"Démontage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux électriques principaux et secondaires",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Tableaux électriques principaux et secondaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux électriques principaux et secondaires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chemins de câbles/gaines",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Chemins de câbles/gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chemins de câbles/gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Éclairage",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Éclairage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Éclairage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Câblage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Introduction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Téléphonie, réseaux",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Téléphonie, réseaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Téléphonie, réseaux",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage bus (communication)",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Câblage bus (communication)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage bus (communication)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Autre"},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":"Autre"},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$20,CF154:CS154)","v":0},0]
[null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Constructions provisoires",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$332),H156,L156*D156)","v":0},0,null,"Constructions provisoires",{"$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,"Constructions provisoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de démolition",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Travaux de démolition",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de démolition",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour câbles",null,null,20,null,5.0000000000000001E-3,null,"[% inv.]",null,20,5.0000000000000001E-3,0,0,null,"Fouilles pour câbles",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour câbles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Percements, carottages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Percements, carottages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Percements, carottages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fondations",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de maçonnerie",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Travaux de maçonnerie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de maçonnerie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Cloisonnements pare-feu",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Cloisonnements pare-feu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cloisonnements pare-feu",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échafaudages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Échafaudages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échafaudages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Grue, grue mobile",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Grue, grue mobile",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))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grue, grue mobile",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Démontages",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H167,L167*D167)","v":0},0,null,"Démontages",0,{"$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":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de peinture",null,null,15,null,5.0000000000000001E-3,null,"[% inv.]",null,15,5.0000000000000001E-3,0,0,null,"Travaux de peinture",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de peinture",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Nettoyage de chantier",null,null,15,null,0,null,"[% inv.]",null,15,0,0,0,null,"Nettoyage de chantier",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Nettoyage de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aménagements extérieurs",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Aménagements extérieurs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aménagements extérieurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Imprévus - installations techniques",null,null,20,null,0.02,null,"[% inv.]",null,20,{"$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$332),H173,L173*D173)","v":0},0,null,"Imprévus - installations techniques",0,{"$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-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - installations techniques",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Imprévus - travaux de construction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Imprévus - travaux de construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - travaux de construction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Ingénieur CVCSE",null,null,25,null,null,null,null,null,25,{"$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$332),H176,L176*D176)","v":0},0,null,"Ingénieur CVCSE",0,{"$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":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur CVCSE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Ingénieur civil",null,null,25,null,null,null,null,null,25,0,0,0,null,"Ingénieur civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Propres prestations",null,null,25,null,null,null,null,null,25,0,0,0,null,"Propres prestations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Propres prestations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Géologue, acousticien, physicien du bâtiment",null,null,25,null,null,null,null,null,25,0,0,0,null,"Géologue, acousticien, physicien du bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Géologue, acousticien, physicien du bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Permis de construire, demande d'autorisation",null,null,25,null,null,null,null,null,25,0,0,0,null,"Permis de construire, demande d'autorisation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Permis de construire, demande d'autorisation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Reproduction, plan, copies, frais",null,null,25,null,null,null,null,null,25,0,0,0,null,"Reproduction, plan, copies, frais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reproduction, plan, copies, frais",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"AQ (planification, exécution)",null,null,25,null,null,null,null,null,25,0,0,0,null,"AQ (planification, exécution)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"AQ (planification, exécution)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation après la mise en service",null,null,25,null,null,null,null,null,25,0,0,0,null,"Optimisation de l'exploitation après la mise en service",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation après la mise en service",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation tous les 5 ans",null,null,5,null,null,null,null,null,5,0,0,0,null,"Optimisation de l'exploitation tous les 5 ans",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))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation tous les 5 ans",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vue d'ensemble"]
[null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Approvisionnement en énergie"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Production de chaleur"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Conduit de cheminée"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Distribution de chaleur"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Émission de chaleur"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sécurité"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitaire"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Ventilation"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Construction métallique"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Chaufferie - génie civil"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Réseau de chaleur : génie civil"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Réseau de chaleur : conduites"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MCR/Automation du bâtiment"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Électricité"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Génie civil"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Frais annexes pour la construction"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Imprévus"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honoraires/frais annexes"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement totaux",null,null,30,null,{"$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,"Calcul si les coûts d'investissement totaux sont indiqués",{"$f":"D208","v":0},{"$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-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total des coûts d'investissement, déduction faite des subventions","CHF",{"$f":"IF(C24=\"oui\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la valeur résiduelle et de la subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Valeur résiduelle à la fin de la période considérée","CHF",{"$f":"IF(C24=\"oui\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la subvention",{"$f":"D209","v":0},{"$f":"IF($C24=\"oui\",SUM(R27:R185),R208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$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$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",{"$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$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$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,"Coûts de maintenance (producteur de chaleur 1 et 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"oui\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation (producteur de chaleur 1 et 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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","Gestion de l'exploitation",null,null,null,"CHF/a"]
[null,"Élimination des cendres et des suies pour les chauffages au bois",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Assurance",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autre",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Coûts énergétiques",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Coûts y c. hausse des prix de l'énergie",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Données_de_base!$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,Données_de_base!$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,"Valeur actuelle",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},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UCE/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",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(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",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,"Coûts démantèlement (producteur de chaleur 1 et 2)",null,"Remplacer valeurs par défaut",null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de démantèlement en % de l'investissement",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"oui\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,"Données environnementales sur la fabrication et l'élimination des producteurs de chaleur et mesures de construction"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique issues de la fabrication et de l'élimination des producteurs de chaleur sont calculées automatiquement ci-après (sauf sélection 'Autre production de chaleur'). Pour le calcul des émissions de gaz à effet de serre et des unités de charge écologique dues aux excavations et aux constructions en béton, il convient de fournir des indications sur la taille des constructions.\nAu moyen des valeurs par défaut, il est possible de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique issues de la fabrication et de l'élimination (le remplacement n'est pas pris en compte). Une évaluation plus précise est toutefois recommandée notamment lorsque des systèmes avec des agents énergétiques renouvelables sont comparés. Si aucune donnée ne peut être intégrée à partir de la fabrication et de l'élimination, les valeurs par défaut peuvent être remplacées par 0."]
[]
["K","Fabrication et élimination producteur de chaleur:\ncoûts externes",{"$f":"\"Producteur de chaleur 1 \n(\"&$C$7&\")\"","v":"Producteur de chaleur 1 \n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut",{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UCE"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Excavations et constructions en béton (producteur de chaleur 1 et 2)","Longueur [m]","Largeur [m]","Hauteur [m]","Surface [m2]","Béton pour une épaisseur de paroi de 20 cm [m3]","Excavation [m3]"]
[null,"VEUILLEZ SÉLECTIONNER",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$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$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,"Fabrication et élimination en lien avec l'excavation et les constructions en béton: coûts externes","Béton","Excavation","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UCE",null,null,null,null,null,null,null,null,null,"Mesures de construction: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts de la totalité de la production de chaleur considérés sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts de maintenance",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$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,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)&\" (Exploitation et Fabrication/élimination)\"","v":"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)",{"$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,"Coûts pour le démantèlement",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour le démantèlement",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$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 additionné",{"$f":"Q265","v":0},{"$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,{"$f":"AT266+AU265","v":0}]
[null,"Émissions de gaz à effet de serre pour la fabrication/l'élimination du producteur de chaleur et les mesures de construction (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0}]
[null,"Émissions de gaz à effet de serre exploitation (Scope 1 et 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 pour la fabrication/l'élimination du producteur de chaleur et l'excavation et les constructions en béton",null,null,{"$f":"G243+E253","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 exploitation",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UCE"]
["K","Coûts de revient par kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"ct/kWh"]
["K","Prix de revient de la chaleur (coûts annuels par kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"ct/kWh"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
["K","Liste déroulante","Numéro de l'approvisionnement en chaleur","Numéro de l'agent énergétique","Agent énergétique","Degré d'efficacité/COP","Maintenance lors de la saisie des investissements totaux"]
[null,"VEUILLEZ SÉLECTIONNER",0,0,"Agent énergétique","Degré d'efficacité/coefficient de performance annuel COP",0]
[null,"Pompe à chaleur eau de rivière/du lac",1,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur eaux souterraines",2,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur avec sonde géothermique/registre terrestre",3,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur air",4,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",1.4999999999999999E-2]
[null,"Pompe à chaleur autre (p. ex. rejets de chaleur)",5,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Chaleur à distance",6,6,"Chaleur à distance","Rendement",0.01]
[null,"Chaudière à pellets",7,4,"Pellets/granulés","Rendement",2.5000000000000001E-2]
[null,"Chaudière à copeaux",8,5,"Copeaux de bois/plaquettes","Rendement",2.5000000000000001E-2]
[null,"Solaire thermique",9,0,"Énergie solaire","Rendement",0.01]
[null,"Utilisation directe des rejets thermiques",10,0,"Rejets thermiques","Rendement",0.01]
[null,"Chaudière au biogaz",11,2,"Biogaz combustible","Rendement",1.4999999999999999E-2]
[null,"Chaudière gaz naturel",12,1,"Gaz naturel","Rendement",1.4999999999999999E-2]
[null,"Chaudière mazout",13,3,"Mazout","Rendement",2.5000000000000001E-2]
[null,"Autre production de chaleur",14,11,{"$f":"Données_de_base!B16","v":"Autre"},"Rendement",1.4999999999999999E-2]
[]
[null,"Liste déroulante mesures de construction","Inclure l'excavation (1=oui)?",null,"Calcul auxiliaire pour la prise en compte des coûts de maintenance dans les coûts d'investissement"]
[null,"VEUILLEZ SÉLECTIONNER",0,null,null,"Approvisionnement en chaleur sélectionné?","Inclure les rejets thermiques?","Pondération"]
[null,"Nouvelle centrale technique en sous-sol",1,null,"Producteur 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Nouvelle centrale technique dans le bâtiment",0,null,"Producteur 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Nouvelle salle de stockage de combustibles en sous-sol",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Nouvelle salle de stockage de combustibles dans le bâtiment",0]
[null,"Autres mesures de construction en sous-sol",1]
[null,"Autres mesures de construction dans le bâtiment",0]
[]
[]
["K","Excavations et constructions en béton – fabrication et élimination"]
[null,"Approvisionnement en chaleur no","Catégorie","Unité","Émissions de gaz à effet de serre\n[g CO2eq]","Unités de charge écologique [UCE13]"]
[null,"tous","01.003 béton pour génie civil (sans armature)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"tous","62.001 excavation mécanique, moyenne","m3 volume d'excavation",412,489]
[]
[]
["K","Producteur de chaleur fabrication et élimination",null,null,"Émissions de gaz à effet de serre\n[g CO2eq]",null,"Unités de charge écologique [UCE13]"]
[null,"Approvisionnement en chaleur no","Producteur de chaleur référence / source","Unité de référence (sans facteur d'échelle)","Échelle avec\nkW^0.7","Échelle avec kW (linéaire)","Échelle avec kW^0.7","Échelle avec kW"]
[null,0,"Aucune","-",0,0,0,0]
[null,1,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"PAC avec sondes géothermiques, 10 kW","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"PAC avec sondes géothermiques, 10 kW;\nsondes géothermiques, 150 m pour 10 kW (linéaire)","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"PAC air, 8 kW","kW producteur",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"Aucune","-",0,0,0,0]
[null,7,"Chaudière, 50 kW","kW producteur",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Chaudière, 50 kW","kW producteur",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 collecteurs solaires plan, eau chaude immeuble locatif","m2 surface de capteurs",0,155000,0,394000]
[null,10,"Aucune","-",0,0,0,0]
[null,11,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Chaudière, 100 kW","kW producteur",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"Aucune","-","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut"]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SÉLECTIONNER",null,"Liste déroulante"]
[null,"oui",null,"[% inv.]"]
[null,"non",null,"[CHF/a]"]
[null,null,null,"(utilisé avec une formule)"]

{"sheet":"Chauffage_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],[24,7,24,8],[238,1,238,8],[266,1,266,3],[268,1,268,3],[294,4,294,7]]}
[null,"SAISIE DE DONNÉES CHAUFFAGES/PRODUCTION DE CHALEUR"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V5"]
[null,"Description de la variante"]
["K","Producteur de chaleur 1","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C13=3,C13=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir également commentaire)\",\"\")","v":""}]
[null,{"$f":"IF(C12=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C12=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C12,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C13=0,\"% / -\",IF(C13=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C13=14,C10>7),\"COP > 7, veuillez vérifier\",IF(AND(B10=\"Rendement\",C10<>\"\",OR(C10>100,C10<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C12,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C13=14,C9/C10,C9/C10%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$G$293,2,0))","v":0}]
[null,"Numéro de l'agent énergétique",{"$f":"IF(ISBLANK(C7),0,VLOOKUP(C7,$B$279:$F$293,3,0))","v":0}]
[]
["K","Producteur de chaleur 2","VEUILLEZ SÉLECTIONNER",{"$f":"IF(OR(C21=3,C21=1),\"VBE n'autorise aucun système de production de chaleur fossile (voir commentaire producteur 1)\",\"\")","v":""}]
[null,{"$f":"IF(C20=9,\"Surface de capteurs\",\"Puissance de chauffe\")","v":"Puissance de chauffe"},null,{"$f":"IF(C20=9,\"m2\",\"kW\")","v":"kW"}]
["K","Besoins de chaleur (énergie utile)",null,"MWh/a"]
["K",{"$f":"VLOOKUP(C20,$C$279:$F$293,4,0)","v":"Degré d'efficacité/coefficient de performance annuel COP"},null,{"$f":"IF(C21=0,\"% / -\",IF(C21=14,\"\",\"%\"))","v":"% / -"},{"$f":"IF(AND(C21=14,C18>7),\"COP > 7, veuillez vérifier\",IF(AND(B18=\"Rendement\",C18<>\"\",OR(C18>100,C18<80)),\"Rendement < 80% ou > 100%, veuillez vérifier\",\"\"))","v":""}]
[null,{"$f":"\"Consomation d'énergie finale (\"&VLOOKUP(C20,$C$279:$E$293,3,0)&\")\"","v":"Consomation d'énergie finale (Agent énergétique)"},{"$f":"IFERROR(IF(C21=14,C17/C18,C17/C18%),0)","v":0},"MWh/a"]
[null,"Numéro de l'approvisionnement en chaleur",{"$f":"IF(ISBLANK(C15),0,VLOOKUP(C15,$B$279:$F$293,2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung der Katergorie der Investitionskosten abhängig vom Wärmeerzeuger"]
[null,"Numéro de l'agent énergétique",{"$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,"Total des subventions",null,"CHF"]
[null,"Saisir les coûts d'investissement de façon détaillée?","non",null,null,null,null,null,null,null,"Valeurs de calcul",null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indication"]
["K","Coûts d'investissement (producteur de chaleur 1 et 2)","Description","Investissement [CHF]","Durée de vie [a]","Remplacer valeurs par défaut","Maintenance\n[% inv.]","Remplacer les valeurs par défaut\n[% inv. ou CHF/a]",null,null,"Durée de vie [a]","Maintenance\n[% inv.]","Maintenance [CHF/a]","Amortissement annuel [CHF/a]",null,null,"(Ré)investissement en CHF pour l'année...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée",null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)",null,null,null,null,null,null,null,null,null,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,"Ligne pour producteur de chaleur 1","Ligne pour producteur de chaleur 2","Afficher la ligne (1=oui)"]
["K","1. Source de chaleur - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},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,{"$f":"B26","v":"1. Source de chaleur - génie civil"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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,"Forages pour les eaux souterraines",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,"Forages pour les eaux souterraines",{"$f":"D27","v":0},{"$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-$N27+S27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Forages pour les eaux souterraines",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(CT27+CU27>0,1,0)","v":0}]
[null,"Construction de prise d'eau (y c. restitution)",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,"Construction de prise d'eau (y c. restitution)",{"$f":"D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Construction de prise d'eau (y c. restitution)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Galerie/puits d'infiltration",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Galerie/puits d'infiltration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Galerie/puits d'infiltration",null,null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fouille pour prise d'eau",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouille pour prise d'eau",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouille pour prise d'eau",null,1,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Terrassement pour raccordement sondes géothermiques",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Terrassement pour raccordement sondes géothermiques",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Terrassement pour raccordement sondes géothermiques",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Fondations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Local citerne",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Local citerne",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Local citerne",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Silo à pellets/à copeaux",null,null,30,null,2.5000000000000001E-2,null,"[% inv.]",null,30,2.5000000000000001E-2,0,0,null,"Silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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-$N35+AP35","v":0},0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Source de chaleur - installations technique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sondes géothermiques y c. forage",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,"Sondes géothermiques y c. forage",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-$N37+AH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sondes géothermiques y c. forage",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Registre terrestre",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Registre terrestre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,"Registre terrestre",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Capteurs solaires",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Capteurs solaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capteurs solaires",null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,0,0]
[null,"Vase d'expansion",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Vase d'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,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de filtration",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Système de filtration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration",null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Station de pompage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Station de pompage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Station de pompage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Séparation des circuits (échangeur)",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Séparation des circuits (échangeur)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Séparation des circuits (échangeur)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échangeur",null,null,20,null,0.03,null,"[% inv.]",null,20,0.03,0,0,null,"Échangeur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échangeur",null,null,null,1,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Conduites de raccordement",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Conduites de raccordement",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))),$D45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduites de raccordement",null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0]
[null,"Compteur d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Compteur d'énergie",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K46)=INT(Q$26/($K46))),$D46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Compteur d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Approvisionnement en énergie",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Conduite principale d'introduction (gaz)",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,{"$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,"Conduite principale d'introduction (gaz)",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":"$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite principale d'introduction (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de distribution (gaz)",null,null,40,null,5.0000000000000001E-3,null,"[% inv.]",null,40,5.0000000000000001E-3,0,0,null,"Conduite de distribution (gaz)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de distribution (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Conduite de raccordement chaudière (gaz)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,{"$f":"B52","v":"Conduite de raccordement chaudière (gaz)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (gaz)",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Taxe unique de raccordement",null,null,40,null,0,null,"[% inv.]",null,40,0,0,0,null,"Taxe unique de raccordement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Taxe unique de raccordement",null,null,null,null,null,null,1,null,null,null,null,null,1,null,0,0,0]
[null,"Citerne à mazout",null,null,30,null,0.02,null,"[% inv.]",null,30,0.02,0,0,null,"Citerne à mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,"Citerne à mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de mazout",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Conduite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Conduite de raccordement chaudière (mazout)",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Conduite de raccordement chaudière (mazout)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduite de raccordement chaudière (mazout)",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Convoyage des pellets/copeaux",null,null,15,null,0.04,null,"[% inv.]",null,15,0.04,0,0,null,"Convoyage des pellets/copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Convoyage des pellets/copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",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))),$D58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Production de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Chaudière 1",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,{"$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,"Chaudière 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,"Chaudière 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Chaudière 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Chaudière 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,"Chaudière 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Pompe à chaleur 1",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 1",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Pompe à chaleur 2",null,null,20,null,3.5000000000000003E-2,null,"[% inv.]",null,20,3.5000000000000003E-2,0,0,null,"Pompe à chaleur 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,"Pompe à chaleur 2",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Raccordement hydraulique",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement hydraulique",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement hydraulique",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accumulateur",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Accumulateur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accumulateur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Conduit de cheminée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Conduit de cheminée",1,null,null,null,null,null,null,1,1,null,null,1,1,1,1,1,1]
[null,"Conduit de cheminée 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,"Conduit de cheminée 1",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K69)=INT(Q$26/($K69))),$D69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 1",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Conduit de cheminée 2",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Conduit de cheminée 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Conduit de cheminée 2",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"Évacuation des cendres",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Évacuation des cendres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71-$N71+AO71","v":0},0,0,0,0,0,0,null,null,"Évacuation des cendres",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Système de filtration des fumées",null,null,15,null,3.5000000000000003E-2,null,"[% inv.]",null,15,3.5000000000000003E-2,0,0,null,"Système de filtration des fumées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de filtration des fumées",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,null,null,null,null,null,null,1,1,null,null,1,1,1,0,0,0]
[null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Distribution de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Collecteur principal",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Collecteur principal",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":"$D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Collecteur principal",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vase d'expansion",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Vase d'expansion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Vase d'expansion",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Groupes de chauffage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Groupes de chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Groupes de chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Sous-stations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK79-$N79+AE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Émission de chaleur",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Radiateurs/convecteurs",null,null,40,null,0.01,null,"[% inv.]",null,40,{"$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,"Radiateurs/convecteurs",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-$N83+AS83","v":0},0,0,null,null,"Radiateurs/convecteurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chauffage au sol",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Chauffage au sol",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chauffage au sol",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Plafonds actifs",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Plafonds actifs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Plafonds actifs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aérothermes",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement des aérothermes",null,null,20,null,1.4999999999999999E-2,null,"[% inv.]",null,20,1.4999999999999999E-2,0,0,null,"Raccordement des aérothermes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement des aérothermes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Récupération de chaleur (ventilation)",null,null,20,null,2.5000000000000001E-2,null,"[% inv.]",null,20,2.5000000000000001E-2,0,0,null,"Récupération de chaleur (ventilation)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"BA88-$N88+U88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Récupération de chaleur (ventilation)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage d'énergie",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage d'énergie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX89-$N89+R89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage d'énergie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,{"$f":"B90","v":"Calorifugeage"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B90","v":"Calorifugeage"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($CF$25:$CS$25,$C$12,CF90:CS90)","v":0},{"$f":"SUMIF($CF$25:$CS$25,$C$20,CF90:CS90)","v":0},0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K91)=INT(AF$26/($K91))),$D91,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(CT91+CU91>0,1,0)","v":0}]
[null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Sécurité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Sécurité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Système de détection de fuite de gaz",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,"Système de détection de fuite de gaz",{"$f":"D93","v":0},{"$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-$N93+AH93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de gaz",null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0]
[null,"Système de détection de fuite de mazout",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de mazout",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX94:CB94)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de mazout",null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0]
[null,"Système de détection de fuite de fluide frigorigène",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Système de détection de fuite de fluide frigorigène",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX95:CB95)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de détection de fuite de fluide frigorigène",null,1,1,1,1,1,null,null,null,null,null,null,null,null,0,0,0]
[null,"Installation de détection d'incendie",null,null,15,null,0.03,null,"[% inv.]",null,15,0.03,0,0,null,"Installation de détection d'incendie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX96:CB96)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Installation de détection d'incendie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX97:CB97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Sanitaire",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Accumulateur d'eau chaude sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Accumulateur d'eau chaude sanitaire",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,"Accumulateur d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Distribution d'eau chaude sanitaire",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Distribution d'eau chaude sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Distribution d'eau chaude sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Canalisations d'eaux usées",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Canalisations d'eaux usées",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Canalisations d'eaux usées",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Appareils/robinetterie",null,null,40,null,1.4999999999999999E-2,null,"[% inv.]",null,40,1.4999999999999999E-2,0,0,null,"Appareils/robinetterie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils/robinetterie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Boucles de circulation",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Boucles de circulation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Boucles de circulation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Ventilation",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Appareils de ventilation/monoblocs",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,"Appareils de ventilation/monoblocs",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$26,Betrachtungszeit_Heizung,AX108:CB108)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de ventilation/monoblocs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Robinetterie, accessoires",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Robinetterie, accessoires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX109:CB109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Robinetterie, accessoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Gaines",null,null,40,null,0.01,null,"[% inv.]",null,40,0.01,0,0,null,"Gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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-$N110+AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Isolations",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Isolations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX111:CB111)","v":0},null,0,{"$f":"AX111-$N111+R111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Isolations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX112:CB112)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Construction métallique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ113-$N113+AK113","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"11. Construction métallique",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Portes, portails",null,null,30,null,1.2500000000000001E-2,null,"[% inv.]",null,30,{"$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,"Portes, portails",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$26,Betrachtungszeit_Heizung,AX114:CB114)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Portes, portails",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Paliers/garde-corps",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Paliers/garde-corps",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX115:CB115)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Paliers/garde-corps",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Couvercle de silo",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Couvercle de silo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX116:CB116)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Couvercle de silo",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Appareils de levage fixes",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Appareils de levage fixes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX117:CB117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Appareils de levage fixes",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX118:CB118)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Chaufferie - génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Excavation",null,null,30,null,0,null,"[% inv.]",null,30,{"$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,"Excavation",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,"Excavation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Part des coûts de construction de la chaufferie",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Part des coûts de construction de la chaufferie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Part des coûts de construction de la chaufferie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de génie civil",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Travaux de génie civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de génie civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sorties de secours",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Sorties de secours",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sorties de secours",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Accès silo à pellets/à copeaux",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Accès silo à pellets/à copeaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Accès silo à pellets/à copeaux",null,null,null,null,null,null,null,1,1,null,null,null,null,null,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Réseau de chaleur : génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Réseau de chaleur : génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fouilles pour l'extension du réseau",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,"Fouilles pour l'extension du réseau",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$26,Betrachtungszeit_Heizung,AX127:CB127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'extension du réseau",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour l'introduction",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Fouilles pour l'introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX128:CB128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour l'introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX129:CB129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Réseau de chaleur : conduites",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Raccordement réseau froid",null,null,30,null,0.01,null,"[% inv.]",null,30,{"$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,"Raccordement réseau froid",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,"Raccordement réseau froid",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement réseau de chaleur",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement réseau de chaleur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement réseau de chaleur",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement sanitaire",null,null,30,null,0.01,null,"[% inv.]",null,30,0.01,0,0,null,"Raccordement sanitaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement sanitaire",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Raccordement bâtiment",null,null,30,null,1.4999999999999999E-2,null,"[% inv.]",null,30,1.4999999999999999E-2,0,0,null,"Raccordement bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Raccordement bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Sous-stations chauffage",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Sous-stations chauffage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Sous-stations chauffage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Système de comptage",null,null,20,null,0.08,null,"[% inv.]",null,20,0.08,0,0,null,"Système de comptage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Système de comptage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Calorifugeage",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Calorifugeage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Calorifugeage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,"15. MCR/Automation du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. MCR/Automation du bâtiment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capteurs/actionneurs",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$332),H140,L140*D140)","v":0},0,null,"Capteurs/actionneurs",0,{"$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-$N140+AM140","v":0},0,0,0,0,0,0,0,0,null,null,"Capteurs/actionneurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux MCR",null,null,15,null,0.01,null,"[% inv.]",null,15,0.01,0,0,null,"Tableaux MCR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX141:CB141)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux MCR",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Régulation/Automate",null,null,15,null,1.4999999999999999E-2,null,"[% inv.]",null,15,1.4999999999999999E-2,0,0,null,"Régulation/Automate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX142:CB142)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Régulation/Automate",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX143:CB143)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. Électricité",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tableau de chantier",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H145,L145*D145)","v":0},0,null,"Tableau de chantier",0,{"$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$26,Betrachtungszeit_Heizung,AX145:CB145)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableau de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Démontage",null,null,25,null,0,null,"[% inv.]",null,25,0,0,0,null,"Démontage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Tableaux électriques principaux et secondaires",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Tableaux électriques principaux et secondaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tableaux électriques principaux et secondaires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Chemins de câbles/gaines",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Chemins de câbles/gaines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Chemins de câbles/gaines",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Éclairage",null,null,15,null,0.02,null,"[% inv.]",null,15,0.02,0,0,null,"Éclairage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Éclairage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Câblage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"AX150-$N150+R150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Introduction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Introduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Introduction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Téléphonie, réseaux",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Téléphonie, réseaux",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Téléphonie, réseaux",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Câblage bus (communication)",null,null,15,null,2.5000000000000001E-2,null,"[% inv.]",null,15,2.5000000000000001E-2,0,0,null,"Câblage bus (communication)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Betrachtungszeit_Heizung<AG$26,0,IF(AND(AF$26<>0,AF$26/($K153)=INT(AF$26/($K153))),$D153,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Câblage bus (communication)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,{"$f":"B154","v":"Autre"},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":"Autre"},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$20,CF154:CS154)","v":0},0]
[null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. Génie civil",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CT155+CU155>0,1,0)","v":1}]
[null,"Constructions provisoires",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$332),H156,L156*D156)","v":0},0,null,"Constructions provisoires",{"$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,"Constructions provisoires",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de démolition",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Travaux de démolition",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de démolition",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fouilles pour câbles",null,null,20,null,5.0000000000000001E-3,null,"[% inv.]",null,20,5.0000000000000001E-3,0,0,null,"Fouilles pour câbles",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fouilles pour câbles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Percements, carottages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Percements, carottages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Percements, carottages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Fondations",null,null,20,null,1E-3,null,"[% inv.]",null,20,1E-3,0,0,null,"Fondations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Fondations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de maçonnerie",null,null,30,null,1E-3,null,"[% inv.]",null,30,1E-3,0,0,null,"Travaux de maçonnerie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de maçonnerie",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Cloisonnements pare-feu",null,null,20,null,0.02,null,"[% inv.]",null,20,0.02,0,0,null,"Cloisonnements pare-feu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cloisonnements pare-feu",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Échafaudages",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Échafaudages",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Échafaudages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Grue, grue mobile",null,null,20,null,0,null,"[% inv.]",null,20,0,0,0,null,"Grue, grue mobile",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))),$D164,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Grue, grue mobile",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K165)=INT(Q$26/($K165))),$D165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. Frais annexes pour la construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Démontages",null,null,25,null,0,null,"[% inv.]",null,25,{"$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$332),H167,L167*D167)","v":0},0,null,"Démontages",0,{"$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":"$D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Démontages",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Travaux de peinture",null,null,15,null,5.0000000000000001E-3,null,"[% inv.]",null,15,5.0000000000000001E-3,0,0,null,"Travaux de peinture",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX168:CB168)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Travaux de peinture",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Nettoyage de chantier",null,null,15,null,0,null,"[% inv.]",null,15,0,0,0,null,"Nettoyage de chantier",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX169:CB169)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Nettoyage de chantier",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Aménagements extérieurs",null,null,30,null,5.0000000000000001E-3,null,"[% inv.]",null,30,5.0000000000000001E-3,0,0,null,"Aménagements extérieurs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX170:CB170)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Aménagements extérieurs",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,"Aucune valeur par défaut",null,"[% inv.]",null,30,0,0,0,null,"Autre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX171:CB171)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. Imprévus",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Imprévus - installations techniques",null,null,20,null,0.02,null,"[% inv.]",null,20,{"$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$332),H173,L173*D173)","v":0},0,null,"Imprévus - installations techniques",0,{"$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-$N173+AG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - installations techniques",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Imprévus - travaux de construction",null,null,20,null,0.01,null,"[% inv.]",null,20,0.01,0,0,null,"Imprévus - travaux de construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AX$26:$CB$26,Betrachtungszeit_Heizung,AX174:CB174)","v":0},null,0,{"$f":"AX174-$N174+R174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Imprévus - travaux de construction",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. Honoraires/frais annexes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Ingénieur CVCSE",null,null,25,null,null,null,null,null,25,{"$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$332),H176,L176*D176)","v":0},0,null,"Ingénieur CVCSE",0,{"$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":"$D176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur CVCSE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Ingénieur civil",null,null,25,null,null,null,null,null,25,0,0,0,null,"Ingénieur civil",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ177-$N177+AK177","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"Ingénieur civil",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Propres prestations",null,null,25,null,null,null,null,null,25,0,0,0,null,"Propres prestations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Propres prestations",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Géologue, acousticien, physicien du bâtiment",null,null,25,null,null,null,null,null,25,0,0,0,null,"Géologue, acousticien, physicien du bâtiment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Géologue, acousticien, physicien du bâtiment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Permis de construire, demande d'autorisation",null,null,25,null,null,null,null,null,25,0,0,0,null,"Permis de construire, demande d'autorisation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Permis de construire, demande d'autorisation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Reproduction, plan, copies, frais",null,null,25,null,null,null,null,null,25,0,0,0,null,"Reproduction, plan, copies, frais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reproduction, plan, copies, frais",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"AQ (planification, exécution)",null,null,25,null,null,null,null,null,25,0,0,0,null,"AQ (planification, exécution)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"AQ (planification, exécution)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation après la mise en service",null,null,25,null,null,null,null,null,25,0,0,0,null,"Optimisation de l'exploitation après la mise en service",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation après la mise en service",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Optimisation de l'exploitation tous les 5 ans",null,null,5,null,null,null,null,null,5,0,0,0,null,"Optimisation de l'exploitation tous les 5 ans",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))),$D184,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Optimisation de l'exploitation tous les 5 ans",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Autre",null,null,30,null,null,null,null,null,{"$f":"IF(ISNUMBER(F185),F185,IF(ISNUMBER(E185),E185,0))","v":30},0,0,0,null,"Autre",0,{"$f":"IF(Betrachtungszeit_Heizung<R$26,0,IF(AND(Q$26<>0,Q$26/($K185)=INT(Q$26/($K185))),$D185,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Autre",null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,"Vue d'ensemble"]
[null,{"$f":"B26","v":"1. Source de chaleur - génie civil"},null,{"$f":"SUM(D27:D35)","v":0}]
[null,{"$f":"B36","v":"2. Source de chaleur - installations technique"},null,{"$f":"SUM(D37:D48)","v":0}]
[null,{"$f":"B49","v":"3. Approvisionnement en énergie"},null,{"$f":"SUM(D50:D58)","v":0}]
[null,{"$f":"B59","v":"4. Production de chaleur"},null,{"$f":"SUM(D60:D67)","v":0}]
[null,{"$f":"B68","v":"5. Conduit de cheminée"},null,{"$f":"SUM(D69:D73)","v":0}]
[null,{"$f":"B74","v":"6. Distribution de chaleur"},null,{"$f":"SUM(D75:D81)","v":0}]
[null,{"$f":"B82","v":"7. Émission de chaleur"},null,{"$f":"SUM(D83:D91)","v":0}]
[null,{"$f":"B92","v":"8. Sécurité"},null,{"$f":"SUM(D93:D97)","v":0}]
[null,{"$f":"B98","v":"9. Sanitaire"},null,{"$f":"SUM(D99:D106)","v":0}]
[null,{"$f":"B107","v":"10. Ventilation"},null,{"$f":"SUM(D108:D112)","v":0}]
[null,{"$f":"B113","v":"11. Construction métallique"},null,{"$f":"SUM(D114:D118)","v":0}]
[null,{"$f":"B119","v":"12. Chaufferie - génie civil"},null,{"$f":"SUM(D120:D125)","v":0}]
[null,{"$f":"B126","v":"13. Réseau de chaleur : génie civil"},null,{"$f":"SUM(D127:D129)","v":0}]
[null,{"$f":"B130","v":"14. Réseau de chaleur : conduites"},null,{"$f":"SUM(D131:D138)","v":0}]
[null,{"$f":"B139","v":"15. MCR/Automation du bâtiment"},null,{"$f":"SUM(D140:D143)","v":0}]
[null,{"$f":"B144","v":"16. Électricité"},null,{"$f":"SUM(D145:D154)","v":0}]
[null,{"$f":"B155","v":"17. Génie civil"},null,{"$f":"SUM(D156:D165)","v":0}]
[null,{"$f":"B166","v":"18. Frais annexes pour la construction"},null,{"$f":"SUM(D167:D171)","v":0}]
[null,{"$f":"B172","v":"19. Imprévus"},null,{"$f":"SUM(D173:D174)","v":0}]
[null,{"$f":"B175","v":"20. Honoraires/frais annexes"},null,{"$f":"SUM(D176:D185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Restwert am Ende der Betrachtungszeit",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement totaux",null,null,30,null,{"$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,"Calcul si les coûts d'investissement totaux sont indiqués",{"$f":"D208","v":0},{"$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-$N208+S208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total des coûts d'investissement, déduction faite des subventions","CHF",{"$f":"IF(C24=\"oui\",SUM(D27:D185)-C23,D208-C23)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la valeur résiduelle et de la subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Valeur résiduelle à la fin de la période considérée","CHF",{"$f":"IF(C24=\"oui\",SUM(AV27:AV185),AV208)","v":0},null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement, déduction faite de la subvention",{"$f":"D209","v":0},{"$f":"IF($C24=\"oui\",SUM(R27:R185),R208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_Heizung=Q26,-$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$210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",{"$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$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$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,"Coûts de maintenance (producteur de chaleur 1 et 2)"]
[null,"Total",null,null,{"$f":"IF(C24=\"oui\",SUM(M27:M185),M208)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E215+E215*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R216+R216*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation (producteur de chaleur 1 et 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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","Gestion de l'exploitation",null,null,null,"CHF/a"]
[null,"Élimination des cendres et des suies pour les chauffages au bois",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Assurance",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,E222+E222*Inflationsindex,0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R220+R220*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autre",null,null,null,"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,{"$f":"SUM(E218:E221)","v":0},"CHF/a"]
[]
[null,"Coûts énergétiques",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,2,0)*IF(C13=14,C8/C10*12,C8)","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Coûts y c. hausse des prix de l'énergie",0,{"$f":"IF(R$26<=Betrachtungszeit_Heizung,$E$227*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(S$26<=Betrachtungszeit_Heizung,R225*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques",{"$f":"IF(C13=14,(StrompreisWPHT/100*70%+StrompreisWPNT/100*30%)*C11*1000,VLOOKUP(C13,Données_de_base!$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,Données_de_base!$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,"Valeur actuelle",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},{"$f":"SUM(E225:E226)","v":0},"CHF/a"]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Producteur de chaleur 1\n (\"&$C$7&\")\"","v":"Producteur de chaleur 1\n (VEUILLEZ SÉLECTIONNER)"},{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,5,0)/1000*C11","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$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,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"VLOOKUP(C13,Données_de_base!$W$9:$AB$21,6,0)*C11*1000","v":0},{"$f":"VLOOKUP(C21,Données_de_base!$W$9:$AB$21,6,0)*C19*1000","v":0},{"$f":"SUM(C231:D231)","v":0},"UCE/a",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",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(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",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,"Coûts démantèlement (producteur de chaleur 1 et 2)",null,"Remplacer valeurs par défaut",null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de démantèlement en % de l'investissement",0.01,null,{"$f":"IF(ISNUMBER(D235),D235,C235)*IF(C24=\"oui\",SUM(D27:D174),D208)","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts y c. hausse de prix",0,{"$f":"IF(R$26=Betrachtungszeit_Heizung,$E$235*(1+Inflationsindex)^R$26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$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,"Données environnementales sur la fabrication et l'élimination des producteurs de chaleur et mesures de construction"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique issues de la fabrication et de l'élimination des producteurs de chaleur sont calculées automatiquement ci-après (sauf sélection 'Autre production de chaleur'). Pour le calcul des émissions de gaz à effet de serre et des unités de charge écologique dues aux excavations et aux constructions en béton, il convient de fournir des indications sur la taille des constructions.\nAu moyen des valeurs par défaut, il est possible de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique issues de la fabrication et de l'élimination (le remplacement n'est pas pris en compte). Une évaluation plus précise est toutefois recommandée notamment lorsque des systèmes avec des agents énergétiques renouvelables sont comparés. Si aucune donnée ne peut être intégrée à partir de la fabrication et de l'élimination, les valeurs par défaut peuvent être remplacées par 0."]
[]
["K","Fabrication et élimination producteur de chaleur:\ncoûts externes",{"$f":"\"Producteur de chaleur 1 \n(\"&$C$7&\")\"","v":"Producteur de chaleur 1 \n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut",{"$f":"\"Producteur de chaleur 2\n(\"&$C$15&\")\"","v":"Producteur de chaleur 2\n(VEUILLEZ SÉLECTIONNER)"},"Remplacer valeurs par défaut","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"IFERROR((VLOOKUP(C12,$B$313:$H$327,4,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,5,0)*C8)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR((VLOOKUP(C20,$B$313:$H$327,4,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,5,0)*C16)/1000000,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D242),D242,IF(ISNUMBER(C242),C242,0))+IF(ISNUMBER(F242),F242,IF(ISNUMBER(E242),E242,0))","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"IFERROR(VLOOKUP(C12,$B$313:$H$327,6,0)*C8^0.7+VLOOKUP(C12,$B$313:$H$327,7,0)*C8,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IFERROR(VLOOKUP(C20,$B$313:$H$327,6,0)*C16^0.7+VLOOKUP(C20,$B$313:$H$327,7,0)*C16,\"Aucune valeur par défaut\")","v":0},null,{"$f":"IF(ISNUMBER(D243),D243,IF(ISNUMBER(C243),C243,0))+IF(ISNUMBER(F243),F243,IF(ISNUMBER(E243),E243,0))","v":0},"UCE"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$f":"IFERROR(IF(ISNUMBER(D242),D242,C242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IFERROR(IF(ISNUMBER(F242),F242,E242)*Kosten_THG,\"Saisir valeur s.v.p.\")","v":0},null,{"$f":"IF(ISNUMBER(C244),C244,0)+IF(ISNUMBER(E244),E244,0)","v":0},"CHF"]
[]
["K","Excavations et constructions en béton (producteur de chaleur 1 et 2)","Longueur [m]","Largeur [m]","Hauteur [m]","Surface [m2]","Béton pour une épaisseur de paroi de 20 cm [m3]","Excavation [m3]"]
[null,"VEUILLEZ SÉLECTIONNER",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$302,2,0)*(C247*D247*(E247+1)+(E247+1)^2/2*(C247+D247)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$f":"2*(C248*D248+C248*E248+D248*E248)","v":0},{"$f":"F248*0.2","v":0},{"$f":"VLOOKUP(B248,$B$296:$C$302,2,0)*(C248*D248*(E248+1)+(E248+1)^2/2*(C248+D248)*2)","v":0}]
[null,"VEUILLEZ SÉLECTIONNER",null,null,null,{"$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,"Fabrication et élimination en lien avec l'excavation et les constructions en béton: coûts externes","Béton","Excavation","Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"E307*$G250/1000000","v":0},{"$f":"E308*$H250/1000000","v":0},{"$f":"SUM(C252:D252)","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",{"$f":"F307*$G250","v":0},{"$f":"F308*$H250","v":0},{"$f":"SUM(C253:D253)","v":0},"UCE",null,null,null,null,null,null,null,null,null,"Mesures de construction: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)","v":"Coûts pour GES: pas sélectionné"},{"$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,"Valeur actuelle",{"$f":"G244+E254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q254:AU254)","v":0}]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts de la totalité de la production de chaleur considérés sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)",null,null,{"$f":"AV259","v":0},"CHF",null,null,null,null,null,null,null,null,null,{"$f":"B259","v":"Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)"},{"$f":"Q213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts de maintenance",null,null,{"$f":"AV260","v":0},"CHF",null,null,null,null,null,null,null,null,null,"Coûts de maintenance",{"$f":"Q217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$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,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"Q226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Données_de_base!$B$23,Données_de_base!$B$47:$D$50,3,0)&\" (Exploitation et Fabrication/élimination)\"","v":"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)",{"$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,"Coûts pour le démantèlement",null,null,0,"CHF",null,null,null,null,null,null,null,null,null,"Coûts pour le démantèlement",{"$f":"Q236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$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 additionné",{"$f":"Q265","v":0},{"$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,{"$f":"AT266+AU265","v":0}]
[null,"Émissions de gaz à effet de serre pour la fabrication/l'élimination du producteur de chaleur et les mesures de construction (Scope 3)",null,null,{"$f":"G242+E252","v":0},"tCO2eq",null,null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(Q207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(R207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(S207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(T207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(U207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(V207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(W207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(X207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Y207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(Z207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AA207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AB207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AC207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AD207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AE207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AF207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AG207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AH207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AI207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AJ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AK207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AL207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AM207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AN207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AO207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AP207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AQ207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AR207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AS207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AT207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0},{"$f":"IF(AU207=Betrachtungszeit_Heizung,MAX(Resultats_Chauffages!$D$13:$H$13),0)","v":0}]
[null,"Émissions de gaz à effet de serre exploitation (Scope 1 et 2)",null,null,{"$f":"Betrachtungszeit_Heizung*E230","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 pour la fabrication/l'élimination du producteur de chaleur et l'excavation et les constructions en béton",null,null,{"$f":"G243+E253","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 exploitation",null,null,{"$f":"Betrachtungszeit_Heizung*E231","v":0},"UCE"]
["K","Coûts de revient par kWh",null,null,{"$f":"IF(C9+C17=0,0,E265*100/((C9+C17)*1000*Betrachtungszeit_Heizung))","v":0},"ct/kWh"]
["K","Prix de revient de la chaleur (coûts annuels par kWh)",null,null,{"$f":"IF(C9+C17=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_Heizung-1)*E265*100/((C9+C17)*1000))","v":0},"ct/kWh"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
["K","Liste déroulante","Numéro de l'approvisionnement en chaleur","Numéro de l'agent énergétique","Agent énergétique","Degré d'efficacité/COP","Maintenance lors de la saisie des investissements totaux"]
[null,"VEUILLEZ SÉLECTIONNER",0,0,"Agent énergétique","Degré d'efficacité/coefficient de performance annuel COP",0]
[null,"Pompe à chaleur eau de rivière/du lac",1,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur eaux souterraines",2,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur avec sonde géothermique/registre terrestre",3,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Pompe à chaleur air",4,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",1.4999999999999999E-2]
[null,"Pompe à chaleur autre (p. ex. rejets de chaleur)",5,14,"Électricité pompe à chaleur","Coefficient de performance annuel COP",0.01]
[null,"Chaleur à distance",6,6,"Chaleur à distance","Rendement",0.01]
[null,"Chaudière à pellets",7,4,"Pellets/granulés","Rendement",2.5000000000000001E-2]
[null,"Chaudière à copeaux",8,5,"Copeaux de bois/plaquettes","Rendement",2.5000000000000001E-2]
[null,"Solaire thermique",9,0,"Énergie solaire","Rendement",0.01]
[null,"Utilisation directe des rejets thermiques",10,0,"Rejets thermiques","Rendement",0.01]
[null,"Chaudière au biogaz",11,2,"Biogaz combustible","Rendement",1.4999999999999999E-2]
[null,"Chaudière gaz naturel",12,1,"Gaz naturel","Rendement",1.4999999999999999E-2]
[null,"Chaudière mazout",13,3,"Mazout","Rendement",2.5000000000000001E-2]
[null,"Autre production de chaleur",14,11,{"$f":"Données_de_base!B16","v":"Autre"},"Rendement",1.4999999999999999E-2]
[]
[null,"Liste déroulante mesures de construction","Inclure l'excavation (1=oui)?",null,"Calcul auxiliaire pour la prise en compte des coûts de maintenance dans les coûts d'investissement"]
[null,"VEUILLEZ SÉLECTIONNER",0,null,null,"Approvisionnement en chaleur sélectionné?","Inclure les rejets thermiques?","Pondération"]
[null,"Nouvelle centrale technique en sous-sol",1,null,"Producteur 1",{"$f":"IF(C12=0,0,1)","v":0},{"$f":"C9*F297","v":0},{"$f":"IF(G299=0,0,G297/$G$299)","v":0}]
[null,"Nouvelle centrale technique dans le bâtiment",0,null,"Producteur 2",{"$f":"IF(C20=0,0,1)","v":0},{"$f":"C17*F298","v":0},{"$f":"IF(G299=0,0,G298/$G$299)","v":0}]
[null,"Nouvelle salle de stockage de combustibles en sous-sol",1,null,"Total",{"$f":"SUM(F297:F298)","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0}]
[null,"Nouvelle salle de stockage de combustibles dans le bâtiment",0]
[null,"Autres mesures de construction en sous-sol",1]
[null,"Autres mesures de construction dans le bâtiment",0]
[]
[]
["K","Excavations et constructions en béton – fabrication et élimination"]
[null,"Approvisionnement en chaleur no","Catégorie","Unité","Émissions de gaz à effet de serre\n[g CO2eq]","Unités de charge écologique [UCE13]"]
[null,"tous","01.003 béton pour génie civil (sans armature)","m3",{"$f":"0.107*1000*2350","v":251450},{"$f":"99.9*2350","v":234765}]
[null,"tous","62.001 excavation mécanique, moyenne","m3 volume d'excavation",412,489]
[]
[]
["K","Producteur de chaleur fabrication et élimination",null,null,"Émissions de gaz à effet de serre\n[g CO2eq]",null,"Unités de charge écologique [UCE13]"]
[null,"Approvisionnement en chaleur no","Producteur de chaleur référence / source","Unité de référence (sans facteur d'échelle)","Échelle avec\nkW^0.7","Échelle avec kW (linéaire)","Échelle avec kW^0.7","Échelle avec kW"]
[null,0,"Aucune","-",0,0,0,0]
[null,1,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,2,"PAC avec sondes géothermiques, 10 kW","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},0,{"$f":"5230000/10^0.7","v":1043522.190728724},0]
[null,3,"PAC avec sondes géothermiques, 10 kW;\nsondes géothermiques, 150 m pour 10 kW (linéaire)","kW producteur",{"$f":"2721*1000/10^0.7","v":542910.87590303214},{"$f":"4209*1000/10","v":420900},{"$f":"5230000/10^0.7","v":1043522.190728724},{"$f":"5190000/10","v":519000}]
[null,4,"PAC air, 8 kW","kW producteur",{"$f":"2909.6*1000/8^0.7","v":678688.19804387388},0,{"$f":"5424000/8^0.7","v":1265192.7365239111},0]
[null,5,"PAC eaux usées, 140 kW","kW producteur",{"$f":"14280*1000/140^0.7","v":449198.79488910298},0,{"$f":"31080000/140^0.7","v":977667.96534687118},0]
[null,6,"Aucune","-",0,0,0,0]
[null,7,"Chaudière, 50 kW","kW producteur",{"$f":"5535*1000/50^0.7","v":357963.39814056735},0,{"$f":"7850000/50^0.7","v":507680.70016322564},0]
[null,8,"Chaudière, 50 kW","kW producteur",{"$f":"13140*1000/50^0.7","v":849799.2866426477},0,{"$f":"16200000/50^0.7","v":1047697.7506553192},0]
[null,9,"31.009 collecteurs solaires plan, eau chaude immeuble locatif","m2 surface de capteurs",0,155000,0,394000]
[null,10,"Aucune","-",0,0,0,0]
[null,11,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,12,"Chaudière, 10 kW","kW producteur",{"$f":"400*1000/10^0.7","v":79810.492598755183},0,{"$f":"1009953/10^0.7","v":201512.11607897648},0]
[null,13,"Chaudière, 100 kW","kW producteur",{"$f":"4180*1000/100^0.7","v":166408.79729136187},0,{"$f":"12100000/100^0.7","v":481709.67636973172},0]
[null,14,"Aucune","-","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut","Aucune valeur par défaut"]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SÉLECTIONNER",null,"Liste déroulante"]
[null,"oui",null,"[% inv.]"]
[null,"non",null,"[CHF/a]"]
[null,null,null,"(utilisé avec une formule)"]

{"sheet":"Resultats_Chauffages","index":8,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"RÉSULTATS CHAUFFAGE/PRODUCTION DE CHALEUR"]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts des différentes variantes considérées sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,"V1","V2","V3","V4","V5"]
[null,"Valeur actuelle nette",null,{"$f":"IF(Chauffage_V1!$C$12=0,\"\",IF(Chauffage_V1!$C$21=0,Chauffage_V1!$C$7,Chauffage_V1!$C$7&\" + \"&Chauffage_V1!$C$15))","v":""},{"$f":"IF(Chauffage_V2!$C$12=0,\"\",IF(Chauffage_V2!$C$21=0,Chauffage_V2!$C$7,Chauffage_V2!$C$7&\" + \"&Chauffage_V2!$C$15))","v":""},{"$f":"IF(Chauffage_V3!$C$12=0,\"\",IF(Chauffage_V3!$C$21=0,Chauffage_V3!$C$7,Chauffage_V3!$C$7&\" + \"&Chauffage_V3!$C$15))","v":""},{"$f":"IF(Chauffage_V4!$C$12=0,\"\",IF(Chauffage_V4!$C$21=0,Chauffage_V4!$C$7,Chauffage_V4!$C$7&\" + \"&Chauffage_V4!$C$15))","v":""},{"$f":"IF(Chauffage_V5!$C$12=0,\"\",IF(Chauffage_V5!$C$21=0,Chauffage_V5!$C$7,Chauffage_V5!$C$7&\" + \"&Chauffage_V5!$C$15))","v":""}]
[null,"Coûts d'acquisition (déduction faite des subventions et de la valeur résiduelle)","CHF",{"$f":"Chauffage_V1!$E259","v":0},{"$f":"Chauffage_V2!$E259","v":0},{"$f":"Chauffage_V3!$E259","v":0},{"$f":"Chauffage_V4!$E259","v":0},{"$f":"Chauffage_V5!$E259","v":0}]
[null,"Coûts de maintenance","CHF",{"$f":"Chauffage_V1!$E260","v":0},{"$f":"Chauffage_V2!$E260","v":0},{"$f":"Chauffage_V3!$E260","v":0},{"$f":"Chauffage_V4!$E260","v":0},{"$f":"Chauffage_V5!$E260","v":0}]
[null,"Coûts d'exploitation","CHF",{"$f":"Chauffage_V1!$E261","v":0},{"$f":"Chauffage_V2!$E261","v":0},{"$f":"Chauffage_V3!$E261","v":0},{"$f":"Chauffage_V4!$E261","v":0},{"$f":"Chauffage_V5!$E261","v":0}]
[null,"Coûts énergétiques","CHF",{"$f":"Chauffage_V1!$E262","v":0},{"$f":"Chauffage_V2!$E262","v":0},{"$f":"Chauffage_V3!$E262","v":0},{"$f":"Chauffage_V4!$E262","v":0},{"$f":"Chauffage_V5!$E262","v":0}]
["K",{"$f":"Chauffage_V1!B263","v":"Coûts pour GES: pas sélectionné (Exploitation et Fabrication/élimination)"},"CHF",{"$f":"Chauffage_V1!$E263","v":0},{"$f":"Chauffage_V2!$E263","v":0},{"$f":"Chauffage_V3!$E263","v":0},{"$f":"Chauffage_V4!$E263","v":0},{"$f":"Chauffage_V5!$E263","v":0}]
[null,"Coûts pour l'élimination","CHF",{"$f":"Chauffage_V1!$E264","v":0},{"$f":"Chauffage_V2!$E264","v":0},{"$f":"Chauffage_V3!$E264","v":0},{"$f":"Chauffage_V4!$E264","v":0},{"$f":"Chauffage_V5!$E264","v":0}]
[null,"Total","CHF",{"$f":"Chauffage_V1!$E265","v":0},{"$f":"Chauffage_V2!$E265","v":0},{"$f":"Chauffage_V3!$E265","v":0},{"$f":"Chauffage_V4!$E265","v":0},{"$f":"Chauffage_V5!$E265","v":0}]
[]
["K","Émissions de gaz à effet de serre fabrication/élimination producteur de chaleur et mesures de construction (Scope 3)","tCO2eq",{"$f":"Chauffage_V1!$E267","v":0},{"$f":"Chauffage_V2!$E267","v":0},{"$f":"Chauffage_V3!$E267","v":0},{"$f":"Chauffage_V4!$E267","v":0},{"$f":"Chauffage_V5!$E267","v":0}]
["K","Émissions de gaz à effet de serre exploitation (Scope 1 et 2)","tCO2eq",{"$f":"Chauffage_V1!$E268","v":0},{"$f":"Chauffage_V2!$E268","v":0},{"$f":"Chauffage_V3!$E268","v":0},{"$f":"Chauffage_V4!$E268","v":0},{"$f":"Chauffage_V5!$E268","v":0}]
["K","UCE'13 fabrication/élimination producteur de chaleur et constructions","UCE",{"$f":"Chauffage_V1!$E269","v":0},{"$f":"Chauffage_V2!$E269","v":0},{"$f":"Chauffage_V3!$E269","v":0},{"$f":"Chauffage_V4!$E269","v":0},{"$f":"Chauffage_V5!$E269","v":0}]
[null,"UCE'13 exploitation","UCE",{"$f":"Chauffage_V1!$E270","v":0},{"$f":"Chauffage_V2!$E270","v":0},{"$f":"Chauffage_V3!$E270","v":0},{"$f":"Chauffage_V4!$E270","v":0},{"$f":"Chauffage_V5!$E270","v":0}]
["K","Coûts de revient par kWh","ct/kWh",{"$f":"Chauffage_V1!$E271","v":0},{"$f":"Chauffage_V2!$E271","v":0},{"$f":"Chauffage_V3!$E271","v":0},{"$f":"Chauffage_V4!$E271","v":0},{"$f":"Chauffage_V5!$E271","v":0}]
["K","Prix de revient de la chaleur (coûts annuels par kWh)","ct/kWh",{"$f":"Chauffage_V1!$E272","v":0},{"$f":"Chauffage_V2!$E272","v":0},{"$f":"Chauffage_V3!$E272","v":0},{"$f":"Chauffage_V4!$E272","v":0},{"$f":"Chauffage_V5!$E272","v":0}]
[]
[null,"Diagramme coûts du cycle de vie"]
[]
[]
[null,"Coûts additionnés (valeurs actuelles) des différentes variantes sur la période considérée"]

{"sheet":"Annexe","index":9,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[[32,3,32,7],[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],[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],[26,1,26,7],[27,1,27,7],[28,1,28,7],[29,1,29,7],[8,1,8,7],[12,1,12,7],[15,1,15,7],[17,1,17,7],[23,1,23,7],[24,1,24,7],[25,1,25,7],[21,1,21,7],[22,1,22,7],[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,"ANNEXE"]
[]
[null,"Références des sources"]
[]
[null,"ARE (2019): Effets externes des transports 2015 (en allemand, résumé en français), Office fédéral du développement territorial ARE, 2019"]
[null,"OFEV (2019): Facteurs d'émissions de CO2 selon l'inventaire suisse des gaz à effet de serre, OFEV, 2019"]
[null,"OFEV (2015): Fiche d'information Facteurs d'émission des chauffages, OFEV, 2015"]
[null,"Énergie-bois Suisse (2016): Pouvoir calorifique des plaquettes et granulés de bois / Énergie grise, énergie-bois Suisse, 2006"]
[null,"OFS (2019): Prix à la consommation pour l'énergie, OFS, 2019"]
[null,"OFS (2019): IPC, indice total sur toutes les bases de l'indice, indice suisse des prix à la consommation en juin 2019,  Office fédéral de la statistique OFS, 2019"]
[null,"OFS (2019): IPC, prix moyens pour l'énergie et les carburants, valeurs mensuelles (à partir de 1993) et moyenne annuelle (à partir de 1966), OFS, 2019"]
[null,"Caduff (2011): Power-Law Relationships for Estimating Mass, Fuel Consumption and Costs of Energy Conversion Equipments, Environ. Sci. Technol."]
[null,"KBOB (2016): Données des écobilans dans la construction, 2009/1:2016, KBOB, 2016"]
[null,"KBOB (2016b) / DETEC (2018): Données de base KBOB données des écobilans DQRv2:2016 ou DETEC données des écobilans DQRv2:2018"]
[null,"myclimate (2019): www.myclimate.org"]
[null,"Ville de Zurich, Office des constructions (2011): Rentabilité des investissements dédiés aux nouvelles constructions et aux rénovations dans la société à 2000 watts, Ville de Zurich, Office des constructions, 2011"]
[null,"Ville de Zurich, Office des constructions (2019): Variantenvergleich Energiegiesysteme (Comparaison des variantes pour les systèmes énergétiques) V 3.0, Ville de Zurich, Office des constructions, 2019"]
[null,"Ville de Zurich, Protection de l'environnement et de la santé: Energie-Coaching, rapport de conseil remplacement gaz naturel: 2e étape systèmes de chauffage, outil Excel, version 1.3"]
[]
[null,"Glossaire"]
[]
[null,"Valeur actuelle: valeur escomptée des dépenses (et des recettes) au moment de l'investissement (année de départ), au taux d'intérêt de calcul."]
[null,"Coûts externes: on entend par coûts externes les dommages non compensés résultant de décisions économiques sur des parties non impliquées, c'est-à-dire les dommages pour lesquelles personne ne paie. On peut citer comme exemple les conséquences du changement climatique supportées par la collectivité, non comprises dans le prix d'un billet d'avion, alors que les voyages en avion contribuent considérablement au réchauffement climatique de par les émissions de CO2 qu'ils engendrent. La tarification CO2 constitue un moyen d'internaliser ces coûts externes. "]
[null,"Taux d'intérêt de calcul: dans le contexte de l'analyse de rentabilité, les frais d'intérêt représentent les intérêts sur la totalité du capital investi. Il ne s'agit donc pas uniquement des intérêts sur les capitaux de tiers, mais aussi d'un intérêt sur la part des investissements financée par le capital propre. L'investisseur s'attend en effet aussi à recevoir des intérêts pour son capital propre, d'un montant au moins équivalent aux recettes d'intérêts qu'il aurait reçues en plaçant son capital d'une autre manière. Le choix du taux d'intérêt de calcul est, dans une certaine mesure, une affaire d'appréciation."]
[null,"Valeur en capital (valeur actuelle nette): somme des valeurs actuelles de toutes les dépenses (et recettes) d'un projet sur la période considérée (=valeur actuelle nette)"]
[null,"Coûts du cycle de vie: outre les coûts d'acquisition, d'exploitation et d'entretien, les coûts du cycle de vie au sens de la norme ISO 20400 concernent également les coûts indirects que la production, l'exploitation et l'élimination font subir à l'environnement/la société et qui peuvent être monétisés. La monétisation des coûts externes est complexe et est actuellement promue par la Confédération. Le présent outil permet de prendre en compte les coûts externes des gaz à effet de serre déjà monétisés. Les autres coûts externes répercutés sur l'environnement/la société seront intégrés aussitôt que les données correspondantes seront disponibles.\n\nLe calcul des coûts du cycle de vie s'effectue à l'aide de la méthode de la valeur actuelle nette. La méthode de la valeur actuelle nette est une procédure dynamique de calcul des investissements, c'est-à-dire que tous les flux financiers sont rapportés au moment où ils sont encourus et peuvent être comparés, à une même date, à l'aide d'un facteur d'intérêt. \nCela permet de déterminer la valeur actuelle totale d'un investissement (la valeur en capital). Cela est intéressant si l'on part du principe que les alternatives respectueuses de l'environnement présentent souvent des coûts d'acquisition plus élevés, mais des frais d'exploitation plus faibles. Cependant, le fait de dépenser plus d'argent au début d'un investissement mène aussi à payer plus d'intérêts, ou réduit les possibilités de placer de l'argent ailleurs (de manière rentable). Ces circonstances sont prises en compte grâce à l'actualisation (ou l’escompte) des flux financiers futurs à une date donnée."]
[null,"TVA: les coûts doivent être indiqués de manière cohérente - soit tous avec TVA, soit tous sans TVA"]
[null,"Valeur actuelle nette: cf. valeur en capital."]
[null,"Scopes 1, 2 et 3: le concept de périmètre d'émissions du protocole GES (scopes 1, 2 et 3) s'est imposé et est utilisé dans le présent outil. Définitions:\nScope 1: émissions directes de gaz à effet de serre dans le périmètre de l'entreprise, induites par exemple par la combustion de carburants et combustibles fossiles.\nScope 2: émissions induites par l'approvisionnement énergétique, mais qui ne sont pas générées dans le périmètre de l'entreprise (p. ex. électricité et chaleur à distance).\nScope 3: émissions induites par tous les processus en amont et en aval. Par exemple, les émissions générées par la fabrication et l'élimination d'un produit acheté par l'entreprise appartiennent au scope 3."]
[null,"Unités de charge écologique: les unités de charge écologique 2013 (UCE'13) quantifient les impacts environnementaux générés par l'utilisation des ressources énergétiques et matérielles, l'utilisation de terrain et d'eau douce, les émissions dans l'air, les eaux et les sols, les dépôts de résidus issus du traitement des déchets et le bruit du trafic routier. Les unités de charge écologique dues à la consommation d'énergie en entreprise, et le cas échéant à la fabrication/l'élimination de produits, sont indiquées mais ne sont pas prises en compte dans le calcul des coûts du cycle de vie."]
[null,"Journal des modifications"]
[]
[null,"Version, date","Feuille de calcul","Modification"]
[null,"version bêta, 15.09.2020"]
[null,"version bêta, 01.02.2021","tous","Traduction, textes, sauts de page"]