{"text_format":"1","workbook":"xlsx","n_sheets":56,"sheets":["Legende","Allgemeine Informationen","Liegenschaftsinformationen","Baurechtliche Rahmenbeding. ZH","Kennzahlen Baukosten","Grundlagen","Mieterspiegel Bestand","Mieterspiegel","Zustandserfassung Bestand","Zustandserfassung ","Investitionsstrategien","Mehrwertabgabe","Investitionsstrategie Übersicht","Investitionsstrategien Heatmap","Entscheidungsbaum","Investitionsstrategie \"Light\"","Investitionsstrategie \"Medium\"","Investitionsstrategie \"Max\"","Investitionsstrategie \"Extra\"","Investitionss. \"Ersatzneubau\"","Auswertung Strategie \"light\"","Sanierungsstrategie \"Extra\"","Strukturelle Massnahmen","Energetische Massnahmen","Bruttomieterträge","Bruttomietertrag - Light","Bruttomietertrag - Medium","Bruttomietertrag - Max","Bruttomietertrag - Extra","Bruttomietertrag - Ersatzneubau","LzK","Aufstockung","Ersatzneubau","LzK - Standardwerte","LzK - Light","LzK - Medium","LzK - Max","LzK - Extra","LzK - Aufstockung","LzK - Ersatzneubau","DCF","Tabelle1","DCF - Light","DCF - Medium","DCF - Max","DCF - Extra","Sheet1","DCF - Ersatzneubau","Beschrieb Zustand","Datenblätter","Baupreisindex","Schwierigkeitsgrad","Listen","Daten FPRE","Anteil an Erstellungskosten","Grafik DCF"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":1,"defined_names":82,"comments":12,"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":"Legende","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Legende"]
[]
["Tab","Input"]
[null,"Output"]
[]
[]
["Zellen","Eingabe zwingend"]
[null,"Eingabe fakultativ"]
[null,"Ergebnisse"]
[null,"Informationen"]

{"sheet":"Allgemeine Informationen","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[11,0,11,6],[0,0,0,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[6,0,6,6]]}
["Allgemeine Informationen"]
[]
["Adresse","Musterstrasse 1"]
["PLZ",8000]
["Ort","Zürich"]
[]
["Bewertungsannahmen"]
[]
["Bewertungsjahr",2021,"Jahr"]
["Investitionsjahr",2025,"Jahr",{"$f":"B9&-(B9+9)","v":"2021-2030"}]
[]
["Immobilienmarktdaten"]
[]
["Diskontierungszinssatz (real)",2.1999999999999999E-2]
["Referenzzinssatz (Gemäss Bundesamt für Wohnungswesen)",1.2500000000000001E-2]
[]
["Einschätzung Marktmiete","CHF/m2a HNF"]
["Bestand nach Investition (Altbauqualität)",{"$f":"Mieterspiegel!U9","v":366.87898089171972},"(wird in Tab \"Mieterspiegel\" definiert)"]
["Bestand nach Investition (Neubauqualität)",394]
["Für Fläche bei Ersatzneubau",432]
["Für Fläche bei Aufstockung",374]
[]
["Mietzinsanpassung (Übergang Miete aktuell an Marktmiete)"]
["Anpassung p.a. (vor Sanierung)",0.01]
["Anpassung p.a. (nach  Sanierung)",5.0000000000000001E-3]
[]
["Leerstandsentwicklung aufgrund Investition","Bei bewohntem Zustand",null,null,"Bei Sanierungskündigung"]
["Entwicklung bis 1 Jahr vor Investition ",0.01,"Reduktion p.a.",null,0.01,"Reduktion p.a."]
["1 Jahr vor Investition ",0.1,null,null,0.5]
["1 Jahr nach Investition (Anfangsleerstand nach Neuvermietung)",0.1,null,null,0]
[]
["Struktureller Leerstand (nach Investition)"]
["Bestand",0.01]
["Neubau",0.01]
[]
["Weitere Kosten"]
["Betriebskosten",0.06,"% von Bruttomietertrag"]
["Baurechtszins",0,"CHF/a"]

{"sheet":"Liegenschaftsinformationen","index":2,"n_rows":75,"n_cols":7,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,0,7,7],[0,0,0,7],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3],[19,0,19,3],[8,0,8,3],[9,0,9,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[32,0,32,3],[32,4,32,7],[20,0,20,3],[21,0,21,3],[22,0,22,3],[25,0,25,3],[25,4,25,7],[26,0,26,3],[26,4,26,7],[27,0,27,3],[27,4,27,7],[29,0,29,7],[31,0,31,3],[31,4,31,7],[43,4,43,7],[33,0,33,3],[33,4,33,7],[34,0,34,3],[34,4,34,7],[35,0,35,3],[35,4,35,7],[36,0,36,3],[36,4,36,7],[38,0,38,7],[40,4,40,7],[41,4,41,7],[61,4,61,7],[45,4,45,7],[46,4,46,7],[47,4,47,7],[49,4,49,7],[50,4,50,7],[51,4,51,7],[52,4,52,7],[54,4,54,7],[56,4,56,7],[57,4,57,7],[58,4,58,7],[71,4,71,7],[73,4,73,7],[74,4,74,7],[62,4,62,7],[63,4,63,7],[66,4,66,7],[68,4,68,7],[69,4,69,7],[70,4,70,7]]}
["Liegenschaftsinformationen"]
[]
["Baujahr",null,null,null,1955]
["Gebäudeversicherungswert",null,null,null,7188800,"CHF"]
["Jahr der Schätzung",null,null,null,2016]
["Gebäudevolumen",null,null,null,8080,"m3"]
[]
["Geometrische Koeffizienten"]
[]
["Grundstückfläche GR",null,null,null,2712,"m2"]
["Gebäudegrundfläche GRG",null,null,null,776,"m2"]
["Umgebungsfläche GRU",null,null,null,{"$f":"E10-E11","v":1936},"m2","GR-GRG"]
["Fassadenabwicklung FA",null,null,null,180,"m"]
["Traufhöhe TH",null,null,null,10,"m"]
["Fassadenfläche =FF",null,null,null,{"$f":"E13*E14","v":1800},"m2","FA x TH"]
["Anzahl Wohngeschosse AWG",null,null,null,3,"Anzahl"]
["Geschossfläche FW",null,null,null,{"$f":"E11*E16","v":2328},"m2","GRG x AWG"]
["Gewerbefläche FG",null,null,null,0,"m2"]
["Anzahl Treppenhäuser AT",null,null,null,4,"Anzahl"]
["Anzahl Wohnungen AW",null,null,null,36,"Anzahl"]
[]
["Dachhöhe (Traufe bis First)",null,null,null,3,"m3"]
["Dachkubatur",null,null,null,{"$f":"E22*E11/2","v":1164},"m3","GRG x Dachhöhe"]
[]
[]
["Grösse",null,null,null,"Mehr 20 Wohnungen"]
["Baubedingungen",null,null,null,"Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt"]
["Zugang ",null,null,null,"Zugang gut, mit Lagerplatz"]
[]
["Bauteilinformationen"]
[]
["Balkon vorhanden",null,null,null,"Ja"]
["Lüftung vorhanden",null,null,null,"Nein"]
["Transportanlagen vorhanden",null,null,null,"Nein"]
["Dachform",null,null,null,"Steildach"]
["Einbauten zu Dach vorhanden",null,null,null,"Nein"]
["Einbauschränke in Wohnungen vorhanden",null,null,null,"Ja"]
[]
["Letzte Sanierung pro Bauteil (eBKP-H)"]
[]
["C","Konstruktion Gebäude"]
["C 4.3","Balkon",null,null,1985]
["D","Technik Gebäude"]
["D 1","Elektroanlage",null,null,2010]
["D 5","Wärmeanlage "]
["D 5.2","Wärmeerzeugung",null,null,2010]
["D 5.3","Wärmehauptverteilung",null,null,2010]
["D 7","Lufttechnische Anlage"]
["D 8","Wasseranlagen"]
["D 8.1","Armatur, Apparat",null,null,1985]
["D 8.4","Versorgungsleitung"]
["D 8.5","Entsorgungsleitung"]
["D 9","Transportanlagen"]
["E","Äussere Wandbekleidung Gebäude"]
["E 2","Äussere Wandbekleidung über Terrain (Fassade)",null,null,1985]
["E 3","Einbaute zu Aussenwand"]
["E 3.1","Fenster",null,null,1985]
["E 3.2","Türen",null,null,1985]
["E 3.3","Sonnenschutz",null,null,1985]
["F","Bedachung Gebäude "]
["F 1","Dachhaut"]
["F 1.2","Flachdach"]
["F 1.3","Geneigtes Dach",null,null,1985]
["F 2","Einbaute zu Dach"]
["G","Ausbau Gebäude"]
["G 1","Trennwand Tür, Tor"]
["G 1.4","Innentür",null,null,1985]
["G 2","Bodenbelag"]
["G 2.1","Unterkonstruktion zu Bodenbelag",null,null,2005]
["G 2.2","Fertiger Bodenbelag",null,null,2005]
["G 3","Wandbekleidung",null,null,2015]
["G 4","Deckenbekleidung",null,null,2015]
["G 5","Einbauten"]
["G 5.1","Einbauschrank, Regal",null,null,1985]
["G 5.2","Einbauküche",null,null,1985]

{"sheet":"Baurechtliche Rahmenbeding. ZH","index":3,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[81,3,81,6],[0,0,0,6],[24,0,28,6],[98,3,98,6],[82,3,82,6],[83,3,83,6],[85,3,85,6],[86,3,86,6],[87,3,87,6],[88,3,88,6],[90,3,90,6],[92,3,92,6],[93,3,93,6],[94,3,94,6],[97,3,97,6],[109,3,109,6],[110,3,110,6],[112,0,112,6],[143,0,147,6],[99,3,99,6],[102,3,102,6],[104,3,104,6],[105,3,105,6],[106,3,106,6],[107,3,107,6]]}
["Baurechtliche Rahmenbedingungen"]
[]
["Bauzone","W4b","Gemäss Zonenplan"]
["Ausnützungsziffer",1.05,"Gemäss Bauordnung"]
["Anzahl zulässige Vollgeschosse",4]
["Anzahl zulässige Dachgeschosse",1,"Zählt  gem. PBG ZH nicht zur Ausnützungsziffer"]
["Anzahl zulässige Untergeschosse",0]
["Gebäudehöhe max.",13.5,"Meter"]
["Grundgrenzabstand min.",3.5,"Meter"]
["Gebäudelänge max.",25,"Meter"]
[]
["Abzug Aussenwand",0.1,"Gemäss PBG ZH"]
[]
["Maximale Geschossfläche",{"$f":"(Grundlagen!M10*B4)/(100%-B12)","v":3164},"Begrenzung durch Ausnützungsziffer"]
[]
["Aktuelle Ausnützung",{"$f":"(Grundlagen!M17*1-B12)/Grundlagen!M10","v":0.85837020648967555},"Geschossfläche gem. PBG ZH / Grundstücksfläche"]
["Ausnützungspotenzial exkl. Attika",{"$f":"B14-Grundlagen!M17","v":836},"m2"]
[]
["Anzahl zusätzliches Vollgeschoss",1]
["Anzahl zusätzliches Attikageschoss",{"$f":"B6","v":1}]
[]
["Anzahl Untergeschosse bei Ersatzneubau",1]
[]
["Weitere Informationen"]
["Definition Ausnützungsziffer:\nPlanungs- und Baugesetz (PBG) Art. 255 Abs. 2 Für die Ausnützungsziffer anrechenbar sind alle dem Wohnen, Arbeiten oder sonst dem dauernden Aufenthalt dienenden oder hiefür verwendbaren Räume in Vollgeschossen unter Einschluss der dazugehörigen Erschliessungsflächen und Sanitärräume samt inneren Trennwänden."]

{"sheet":"Kennzahlen Baukosten","index":4,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[7,3,7,6],[0,0,0,6],[1,3,1,6],[2,3,2,6],[4,3,4,6],[6,3,6,6],[128,3,128,6],[118,3,118,6],[8,3,8,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[15,3,15,6],[119,3,119,6],[120,3,120,6],[123,3,123,6],[124,3,124,6],[125,3,125,6],[138,0,138,6],[169,0,173,6],[130,3,130,6],[131,3,131,6],[132,3,132,6],[133,3,133,6],[135,3,135,6],[136,3,136,6]]}
["Kennzahlen Baukosten"]
[]
["Ersatzneubau"]
[]
["Verhältnis GF/HNF",0.8]
["Erstellungskosten (B-W)",638,"CHF/m3"]
[]
["Aufstockung"]
[]
["Anzahl Attikageschosse",1]
["Verhältnis GF/HNF",0.8]
["Abbruchkosten bestehendes Dach",50,"CHF/m3"]
["Bauwerkskosten (C-G)",870,"CHF/m3 Aufstockung"]
[]
["Planungskosten",0.15,"% von B-W"]
["Nebenkosten",0.05,"% von B-W"]
["Reserve, Teuerung",0.1,"% von B-W"]

{"sheet":"Grundlagen","index":5,"n_rows":86,"n_cols":24,"rows_kept":86,"cut":false,"hidden":true,"merged":[[0,0,0,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[12,0,12,6],[29,8,29,15],[7,8,7,15],[0,8,0,15],[25,12,25,15],[26,12,26,15],[27,12,27,15],[2,8,2,11],[3,8,3,11],[4,8,4,11],[5,8,5,11],[8,8,8,11],[14,8,14,11],[15,8,15,11],[16,8,16,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[45,12,45,15],[46,12,46,15],[38,8,38,15],[32,8,32,11],[33,8,33,11],[34,8,34,11],[35,8,35,11],[36,8,36,11],[6,0,6,6],[31,12,31,15],[32,12,32,15],[33,12,33,15],[34,12,34,15],[35,12,35,15],[36,12,36,15],[40,12,40,15],[41,12,41,15],[43,12,43,15],[35,1,35,5],[9,8,9,11],[10,8,10,11],[11,8,11,11],[12,8,12,11],[13,8,13,11],[87,10,87,15],[88,10,88,15],[89,10,89,15],[91,9,91,15],[73,12,73,15],[74,12,74,15],[0,17,0,23],[66,12,66,15],[68,12,68,15],[69,12,69,15],[70,12,70,15],[71,12,71,15],[63,12,63,15],[49,12,49,15],[50,12,50,15],[51,12,51,15],[52,12,52,15],[54,12,54,15],[56,12,56,15],[57,12,57,15],[58,12,58,15],[61,12,61,15],[62,12,62,15],[47,12,47,15],[98,12,98,15],[100,9,100,15],[102,12,102,15],[103,12,103,15],[105,12,105,15],[93,12,93,15],[94,12,94,15],[95,12,95,15],[96,12,96,15],[97,12,97,15],[124,12,124,15],[125,12,125,15],[128,12,128,15],[113,12,113,15],[114,12,114,15],[116,12,116,15],[118,12,118,15],[119,12,119,15],[107,12,107,15],[108,12,108,15],[109,12,109,15],[111,12,111,15],[112,12,112,15],[0,31,0,36],[7,24,7,30],[7,31,7,36],[25,25,25,30],[25,32,25,36],[136,12,136,15],[138,9,138,15],[169,9,173,15],[0,24,0,30],[26,25,26,30],[31,27,31,30],[34,27,34,30],[39,17,39,23],[38,24,38,30],[43,20,43,23],[43,27,43,30],[47,20,47,23],[130,12,130,15],[131,12,131,15],[132,12,132,15],[133,12,133,15],[135,12,135,15],[120,12,120,15],[123,12,123,15],[38,31,38,36],[40,20,40,23],[40,27,40,30],[40,34,40,36],[41,20,41,23],[41,27,41,30],[41,34,41,36],[34,34,34,36],[35,27,35,30],[35,34,35,36],[36,27,36,30],[36,34,36,36],[25,17,36,23],[31,34,31,36],[32,27,32,30],[32,34,32,36],[33,27,33,30],[33,34,33,36],[26,32,26,36],[27,25,27,30],[27,32,27,36],[29,24,29,30],[29,31,29,36],[47,27,47,30],[47,34,47,36],[49,20,49,23],[49,27,49,30],[49,34,49,36],[43,34,43,36],[45,20,45,23],[45,27,45,30],[45,34,45,36],[46,20,46,23],[46,27,46,30],[46,34,46,36],[52,27,52,30],[52,34,52,36],[54,20,54,23],[54,27,54,30],[54,34,54,36],[50,20,50,23],[50,27,50,30],[50,34,50,36],[51,20,51,23],[51,27,51,30],[51,34,51,36],[58,20,58,23],[58,27,58,30],[58,34,58,36],[61,20,61,23],[61,27,61,30],[61,34,61,36],[56,20,56,23],[56,27,56,30],[56,34,56,36],[57,20,57,23],[57,27,57,30],[57,34,57,36],[66,20,66,23],[66,27,66,30],[66,34,66,36],[68,20,68,23],[68,27,68,30],[68,34,68,36],[62,20,62,23],[62,27,62,30],[62,34,62,36],[63,20,63,23],[63,27,63,30],[63,34,63,36],[71,27,71,30],[71,34,71,36],[73,27,73,30],[73,34,73,36],[69,20,69,23],[69,27,69,30],[69,34,69,36],[70,20,70,23],[70,27,70,30],[70,34,70,36],[91,24,91,30],[91,31,91,36],[93,27,93,30],[93,34,93,36],[88,25,88,30],[88,32,88,36],[89,25,89,30],[89,32,89,36],[74,27,74,30],[74,34,74,36],[87,25,87,30],[87,32,87,36],[98,27,98,30],[98,34,98,36],[100,24,100,30],[100,31,100,36],[96,27,96,30],[96,34,96,36],[97,27,97,30],[97,34,97,36],[94,27,94,30],[94,34,94,36],[95,27,95,30],[95,34,95,36],[105,27,105,30],[105,34,105,36],[107,20,107,23],[107,27,107,30],[107,34,107,36],[102,27,102,30],[102,34,102,36],[103,27,103,30],[103,34,103,36],[111,20,111,23],[111,27,111,30],[111,34,111,36],[112,20,112,23],[112,27,112,30],[112,34,112,36],[108,20,108,23],[108,27,108,30],[108,34,108,36],[109,20,109,23],[109,27,109,30],[109,34,109,36],[116,20,116,23],[116,27,116,30],[116,34,116,36],[118,20,118,23],[118,27,118,30],[118,34,118,36],[113,20,113,23],[113,27,113,30],[113,34,113,36],[114,20,114,23],[114,27,114,30],[114,34,114,36],[123,27,123,30],[123,34,123,36],[124,20,124,23],[124,27,124,30],[124,34,124,36],[119,20,119,23],[119,27,119,30],[119,34,119,36],[120,20,120,23],[120,27,120,30],[120,34,120,36],[138,17,138,23],[138,24,138,30],[138,31,138,36],[169,17,173,23],[169,24,173,30],[169,31,173,36],[135,20,135,23],[135,27,135,30],[135,34,135,36],[136,20,136,23],[136,27,136,30],[136,34,136,36],[22,8,22,11],[25,8,25,11],[26,8,26,11],[27,8,27,11],[31,8,31,11],[132,20,132,23],[132,27,132,30],[132,34,132,36],[133,20,133,23],[133,27,133,30],[133,34,133,36],[130,20,130,23],[130,27,130,30],[130,34,130,36],[131,20,131,23],[131,27,131,30],[131,34,131,36],[125,20,125,23],[125,27,125,30],[125,34,125,36],[128,20,128,23],[128,27,128,30],[128,34,128,36],[123,20,123,23]]}
["Allgemeine Informationen",null,null,null,null,null,null,null,"Liegenschaftsinformationen",null,null,null,null,null,null,null,null,"Baurechtliche Rahmenbedingungen"]
[]
["Adresse",{"$f":"'Allgemeine Informationen'!B3:G3","v":"Musterstrasse 1"},0,0,0,0,0,null,"Baujahr",null,null,null,{"$f":"Liegenschaftsinformationen!E3","v":1955},null,null,null,null,"Bauzone",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B3","v":"W4b"},"Gemäss Zonenplan"]
["PLZ",{"$f":"'Allgemeine Informationen'!B4:G4","v":8000},0,0,0,0,0,null,"Gebäudeversicherungswert",null,null,null,{"$f":"Liegenschaftsinformationen!E4","v":7188800},"CHF",null,null,null,"Ausnützungsziffer",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B4","v":1.05},"Gemäss Bauordnung"]
["Ort",{"$f":"'Allgemeine Informationen'!B5:G5","v":"Zürich"},0,0,0,0,0,null,"Jahr der Schätzung",null,null,null,{"$f":"Liegenschaftsinformationen!E5","v":2016},null,null,null,null,"Überbauungsziffer",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B5","v":4}]
[null,null,null,null,null,null,null,null,"Gebäudevolumen",null,null,null,{"$f":"Liegenschaftsinformationen!E6","v":8080},"m3",null,null,null,"Anzahl zulässige Vollgeschosse",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B5","v":4}]
["Bewertungsannahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzahl zulässige Dachgeschosse",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B6","v":1},"Zählt  gem. PBG ZH nicht zur Ausnützungsziffer"]
[null,null,null,null,null,null,null,null,"Geometrische Koeffizienten",null,null,null,null,null,null,null,null,"Anzahl zulässige Untergeschosse",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B7","v":0}]
["Bewertungsjahr",{"$f":"'Allgemeine Informationen'!B9","v":2021},"Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gebäudehöhe max.",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B8","v":13.5},"Meter"]
["Betrachtungszeitraum",120,"Jahre",null,null,null,null,null,"Grundstückfläche GR",null,null,null,{"$f":"Liegenschaftsinformationen!E10","v":2712},"m2",null,null,null,"Grundgrenzabstand min.",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B9","v":3.5},"Meter"]
["Investitionsjahr",{"$f":"'Allgemeine Informationen'!B10","v":2025},"Jahr",null,null,null,null,null,"Gebäudegrundfläche GRG",null,null,null,{"$f":"Liegenschaftsinformationen!E11","v":776},"m2",null,null,null,"Gebäudelänge max.",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B10","v":25},"Meter"]
[null,null,null,null,null,null,null,null,"Umgebungsfläche GRU",null,null,null,{"$f":"M10-M11","v":1936},"m2","GR-GRG"]
["Immobilienmarktdaten",null,null,null,null,null,null,null,"Fassadenabwicklung FA",null,null,null,{"$f":"Liegenschaftsinformationen!E13","v":180},"m",null,null,null,"Abzug Aussenwand",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B12","v":0.1},"Gemäss PBG ZH"]
[null,null,null,null,null,null,null,null,"Traufhöhe TH",null,null,null,{"$f":"Liegenschaftsinformationen!E14","v":10},"m"]
["Diskontierungszinssatz (real)",{"$f":"'Allgemeine Informationen'!B14","v":2.1999999999999999E-2},null,null,null,null,null,null,"Fassadenfläche =FF",null,null,null,{"$f":"M13*M14","v":1800},"m2","FA x TH",null,null,"Maximale Geschossfläche",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B14","v":3164},"Begrenzung durch Ausnützungsziffer"]
["Referenzzinssatz",{"$f":"'Allgemeine Informationen'!B15","v":1.2500000000000001E-2},"Gemäss Bundesamt für Wohnungswesen (BWO)",null,null,null,null,null,"Anzahl Wohngeschosse AWG",null,null,null,{"$f":"Liegenschaftsinformationen!E16","v":3},"Anzahl"]
[null,null,null,null,null,null,null,null,"Geschossfläche FW",null,null,null,{"$f":"M11*M16","v":2328},"m2","GRG x AWG",null,null,"Aktuelle Ausnützung",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B16","v":0.85837020648967555},"Geschossfläche gem. PBG ZH / Grundstücksfläche"]
["Struktureller Leerstand (Bestand)",null,null,null,null,null,null,null,"Gewerbefläche FG",null,null,null,{"$f":"Liegenschaftsinformationen!E18","v":0},"m2",null,null,null,"Ausnützungspotenzial exkl. Attika",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B17","v":836},"m2"]
["Wohnen",{"$f":"'Allgemeine Informationen'!B33","v":0.01},null,null,null,null,null,null,"Anzahl Treppenhäuser AT",null,null,null,{"$f":"Liegenschaftsinformationen!E19","v":4},"Anzahl"]
["Einstellplätze",{"$f":"'Allgemeine Informationen'!B33","v":0.01},null,null,null,null,null,null,"Anzahl Wohnungen AW",null,null,null,{"$f":"Liegenschaftsinformationen!E20","v":36},"Anzahl",null,null,null,"Anzahl zusätzliches Vollgeschoss",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B19","v":1}]
["Abstellplätze",{"$f":"'Allgemeine Informationen'!B33","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzahl zusätzliches Attikageschoss",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B20","v":1}]
["Struktureller Leerstand (Neubau)",null,null,null,null,null,null,null,"Dachhöhe (Traufe bis First)",null,null,null,{"$f":"Liegenschaftsinformationen!E22","v":3},"m3"]
["Wohnen",{"$f":"'Allgemeine Informationen'!B34","v":0.01},null,null,null,null,null,null,"Dachkubatur",null,null,null,{"$f":"M22*M11/2","v":1164},"m3","GRG x Dachhöhe",null,null,"Anzahl Untergeschosse bei Ersatzneubau",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B22","v":1}]
["Einstellplätze",{"$f":"'Allgemeine Informationen'!B34","v":0.01}]
["Abstellplätze",{"$f":"'Allgemeine Informationen'!B34","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weitere Informationen"]
[null,null,null,null,null,null,null,null,"Grösse",null,null,null,{"$f":"Liegenschaftsinformationen!E26","v":"Mehr 20 Wohnungen"},null,null,null,null,{"$f":"'Baurechtliche Rahmenbeding. ZH'!A25:G29","v":"Definition Ausnützungsziffer:\nPlanungs- und Baugesetz (PBG) Art. 255 Abs. 2 Für die Ausnützungsziffer anrechenbar sind alle dem Wohnen, Arbeiten oder sonst dem dauernden Aufenthalt dienenden oder hiefür verwendbaren Räume in Vollgeschossen unter Einschluss der dazugehörigen Erschliessungsflächen und Sanitärräume samt inneren Trennwänden."},0,0,0,0,0,0]
["Leerstandsentwicklung aufgrund Investition","Bei bewohntem Zustand",null,null,null,"Bei Sanierungskündigung",null,null,"Baubedingungen",null,null,null,{"$f":"Liegenschaftsinformationen!E27","v":"Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt"},null,null,null,null,0,0,0,0,0,0,0]
["Entwicklung bis 1 Jahr vor Investition ",{"$f":"'Allgemeine Informationen'!B28","v":0.01},"Reduktion p.a.",null,null,{"$f":"'Allgemeine Informationen'!E28","v":0.01},"Reduktion p.a.",null,"Zugang ",null,null,null,{"$f":"Liegenschaftsinformationen!E28","v":"Zugang gut, mit Lagerplatz"},null,null,null,null,0,0,0,0,0,0,0]
["1 Jahr vor Investition",{"$f":"'Allgemeine Informationen'!B29","v":0.1},null,null,null,{"$f":"'Allgemeine Informationen'!E29","v":0.5},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["1 Jahr nach Investition",{"$f":"'Allgemeine Informationen'!B30","v":0.1},null,null,null,{"$f":"'Allgemeine Informationen'!E30","v":0},null,null,"Bauteilinformationen",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
["Mietzinsanpassung",null,null,null,null,null,null,null,"Balkon vorhanden",null,null,null,{"$f":"Liegenschaftsinformationen!E32","v":"Ja"}]
["Anpassung p.a. (vor Sanierung)",{"$f":"'Allgemeine Informationen'!B24","v":0.01},null,null,null,null,null,null,"Lüftung vorhanden",null,null,null,{"$f":"Liegenschaftsinformationen!E33","v":"Nein"}]
["Anpassung p.a. (nach  Sanierung)",{"$f":"'Allgemeine Informationen'!B25","v":5.0000000000000001E-3},null,null,null,null,null,null,"Transportanlagen vorhanden",null,null,null,{"$f":"Liegenschaftsinformationen!E34","v":"Nein"}]
[null,null,null,null,null,null,null,null,"Dachform",null,null,null,{"$f":"Liegenschaftsinformationen!E35","v":"Steildach"}]
["Angebotsmieten (FPRE)","Angebotsquantile",null,null,null,null,null,null,"Einbauten zu Dach vorhanden",null,null,null,{"$f":"Liegenschaftsinformationen!E36","v":"Nein"}]
[null,0.1,0.25,0.5,0.75,0.9,null,null,"Einbauschränke in Wohnungen vorhanden",null,null,null,{"$f":"Liegenschaftsinformationen!E37","v":"Ja"}]
["Altbau (CHF/m2a)"]
["Neubau (CHF/m2a)",null,null,null,null,null,null,null,"Letzte Sanierung pro Bauteil (eBKP-H)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kennzahlen Baukosten"]
["Einschätzung Marktmiete","Quantil zu Benchmark",null,null,"CHF/m2a HNF",null,null,null,"C","Konstruktion Gebäude",null,null,{"$f":"IF(Liegenschaftsinformationen!E41=0,\" \",Liegenschaftsinformationen!E41)","v":" "}]
["Für Fläche bei Ersatzneubau",null,null,null,{"$f":"'Allgemeine Informationen'!B20","v":432},null,null,null,"C 4.3","Balkon",null,null,{"$f":"IF(Liegenschaftsinformationen!E42=0,\" \",Liegenschaftsinformationen!E42)","v":1985},null,null,null,null,"Ersatzneubau"]
["Für Fläche bei Aufstockung",null,null,null,{"$f":"'Allgemeine Informationen'!B21","v":374},null,null,null,"D","Technik Gebäude"]
[null,null,null,null,null,null,null,null,"D 1","Elektroanlage",null,null,{"$f":"IF(Liegenschaftsinformationen!E44=0,\" \",Liegenschaftsinformationen!E44)","v":2010},null,null,null,null,"Verhältnis GF/HNF",{"$f":"'Kennzahlen Baukosten'!B5","v":0.8}]
["Entwicklung Instandhaltung",null,null,null,null,null,null,null,"D 5","Wärmeanlage ",null,null,null,null,null,null,null,"Erstellungskosten (B-W)",{"$f":"'Kennzahlen Baukosten'!B6","v":638},"CHF/m3"]
["Reduktion Instandhaltung vor Investition",0.5,"%",null,null,null,null,null,"D 5.2","Wärmeerzeugung",null,null,{"$f":"IF(Liegenschaftsinformationen!E46=0,\" \",Liegenschaftsinformationen!E46)","v":2010}]
[null,null,null,null,null,null,null,null,"D 5.3","Wärmehauptverteilung",null,null,{"$f":"IF(Liegenschaftsinformationen!E47=0,\" \",Liegenschaftsinformationen!E47)","v":2010},null,null,null,null,"Aufstockung"]
["Weitere Kosten",null,null,null,null,null,null,null,"D 7","Lufttechnische Anlage",null,null,{"$f":"IF(Liegenschaftsinformationen!E48=0,\" \",Liegenschaftsinformationen!E48)","v":" "}]
["Betriebskosten",{"$f":"'Allgemeine Informationen'!B37","v":0.06},"% von Bruttomietertrag",null,null,null,null,null,"D 8","Wasseranlagen",null,null,null,null,null,null,null,"Anzahl Attikageschosse",{"$f":"'Kennzahlen Baukosten'!B10","v":1}]
["Baurechtszins",{"$f":"'Allgemeine Informationen'!B38","v":0},"CHF/a",null,null,null,null,null,"D 8.1","Armatur, Apparat",null,null,{"$f":"IF(Liegenschaftsinformationen!E50=0,\" \",Liegenschaftsinformationen!E50)","v":1985},null,null,null,null,"Verhältnis GF/HNF",{"$f":"'Kennzahlen Baukosten'!B11","v":0.8}]
[null,null,null,null,null,null,null,null,"D 8.4","Versorgungsleitung",null,null,{"$f":"IF(Liegenschaftsinformationen!E51=0,\" \",Liegenschaftsinformationen!E51)","v":" "},null,null,null,null,"Abbruchkosten bestehendes Dach",{"$f":"'Kennzahlen Baukosten'!B12","v":50},"CHF/m3"]
[null,null,null,null,null,null,null,null,"D 8.5","Entsorgungsleitung",null,null,{"$f":"IF(Liegenschaftsinformationen!E52=0,\" \",Liegenschaftsinformationen!E52)","v":" "},null,null,null,null,"Bauwerkskosten (C-G)",{"$f":"'Kennzahlen Baukosten'!B13","v":870},"CHF/m3 Aufstockung"]
[null,null,null,null,null,null,null,null,"D 9","Transportanlagen",null,null,{"$f":"IF(Liegenschaftsinformationen!E53=0,\" \",Liegenschaftsinformationen!E53)","v":" "}]
[null,null,null,null,null,null,null,null,"E","Äussere Wandbekleidung Gebäude",null,null,null,null,null,null,null,"Planungskosten",{"$f":"'Kennzahlen Baukosten'!B15","v":0.15},"% von B-W"]
[null,null,null,null,null,null,null,null,"E 2","Äussere Wandbekleidung über Terrain (Fassade)",null,null,{"$f":"IF(Liegenschaftsinformationen!E55=0,\" \",Liegenschaftsinformationen!E55)","v":1985},null,null,null,null,"Nebenkosten",{"$f":"'Kennzahlen Baukosten'!B16","v":0.05},"% von B-W"]
[null,null,null,null,null,null,null,null,"E 3","Einbaute zu Aussenwand",null,null,null,null,null,null,null,"Reserve, Teuerung",{"$f":"'Kennzahlen Baukosten'!B17","v":0.1},"% von B-W"]
[null,null,null,null,null,null,null,null,"E 3.1","Fenster",null,null,{"$f":"IF(Liegenschaftsinformationen!E57=0,\" \",Liegenschaftsinformationen!E57)","v":1985}]
[null,null,null,null,null,null,null,null,"E 3.2","Türen",null,null,{"$f":"IF(Liegenschaftsinformationen!E58=0,\" \",Liegenschaftsinformationen!E58)","v":1985}]
[null,null,null,null,null,null,null,null,"E 3.3","Sonnenschutz",null,null,{"$f":"IF(Liegenschaftsinformationen!E59=0,\" \",Liegenschaftsinformationen!E59)","v":1985}]
[null,null,null,null,null,null,null,null,"F","Bedachung Gebäude "]
[null,null,null,null,null,null,null,null,"F 1","Dachhaut"]
[null,null,null,null,null,null,null,null,"F 1.2","Flachdach",null,null,{"$f":"IF(Liegenschaftsinformationen!E62=0,\" \",Liegenschaftsinformationen!E62)","v":" "}]
[null,null,null,null,null,null,null,null,"F 1.3","Geneigtes Dach",null,null,{"$f":"IF(Liegenschaftsinformationen!E63=0,\" \",Liegenschaftsinformationen!E63)","v":1985}]
[null,null,null,null,null,null,null,null,"F 2","Einbaute zu Dach",null,null,{"$f":"IF(Liegenschaftsinformationen!E64=0,\" \",Liegenschaftsinformationen!E64)","v":" "}]
[null,null,null,null,null,null,null,null,"G","Ausbau Gebäude"]
[null,null,null,null,null,null,null,null,"G 1","Trennwand Tür, Tor"]
[null,null,null,null,null,null,null,null,"G 1.4","Innentür",null,null,{"$f":"IF(Liegenschaftsinformationen!E67=0,\" \",Liegenschaftsinformationen!E67)","v":1985}]
[null,null,null,null,null,null,null,null,"G 2","Bodenbelag"]
[null,null,null,null,null,null,null,null,"G 2.1","Unterkonstruktion zu Bodenbelag",null,null,{"$f":"IF(Liegenschaftsinformationen!E69=0,\" \",Liegenschaftsinformationen!E69)","v":2005}]
[null,null,null,null,null,null,null,null,"G 2.2","Fertiger Bodenbelag",null,null,{"$f":"IF(Liegenschaftsinformationen!E70=0,\" \",Liegenschaftsinformationen!E70)","v":2005}]
[null,null,null,null,null,null,null,null,"G 3","Wandbekleidung",null,null,{"$f":"IF(Liegenschaftsinformationen!E71=0,\" \",Liegenschaftsinformationen!E71)","v":2015}]
[null,null,null,null,null,null,null,null,"G 4","Deckenbekleidung",null,null,{"$f":"IF(Liegenschaftsinformationen!E72=0,\" \",Liegenschaftsinformationen!E72)","v":2015}]
[null,null,null,null,null,null,null,null,"G 5","Einbauten"]
[null,null,null,null,null,null,null,null,"G 5.1","Einbauschrank, Regal",null,null,{"$f":"IF(Liegenschaftsinformationen!E74=0,\" \",Liegenschaftsinformationen!E74)","v":1985}]
[null,null,null,null,null,null,null,null,"G 5.2","Einbauküche",null,null,{"$f":"IF(Liegenschaftsinformationen!E75=0,\" \",Liegenschaftsinformationen!E75)","v":1985}]
[]
[]
[]
[]
[]
[]
["Fristigkeit",0]
["Diskontsatz (nominal)"]
[]
["Teuerung (Erträge)",0]
["Teuerung (Kosten)",0]

{"sheet":"Mieterspiegel Bestand","index":6,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,8,1,10],[1,11,1,12],[1,14,1,16],[0,0,0,6],[0,8,0,12],[0,14,0,16]]}
["Liegenschaftsdaten",null,null,null,null,null,null,null,"Mietzins aktuell (Vertragsmiete)",null,null,null,null,null,"Marktmiete (Bestand)"]
["Nr.","Etage","Anzahl","HNF","Nutzung","Zimmer","Leersatand",null,null,null,null,"leer aktuell"]
[null,null,null,"[m2]",null,null,null,null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]","[CHF/a]","[%]",null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]"]
[1,0,1,68,"Wohnen",3.5,"Leer",null,{"$f":"IFERROR(IF(J4>0,K4/D4,\" \"),\" \")","v":281.47058823529414},1595,{"$f":"IF(J4>0,J4*12,\" \")","v":19140},{"$f":"IFERROR(IF(G4=\"Leer\",K4,\" \"),\" \")","v":19140},{"$f":"IFERROR((L4/K4),\" \")","v":1},null,{"$f":"IFERROR(IF(P4>0,Q4/D4,\" \"),\" \")","v":370.58823529411762},2100,{"$f":"IF(P4>0,P4*12,\" \")","v":25200}]
[2,0,1,89,"Wohnen",4,null,null,189.84269662921349,1408,{"$f":"IF(J5>0,J5*12,\" \")","v":16896}," "," ",null,337.07865168539325,2500,{"$f":"IF(P5>0,P5*12,\" \")","v":30000}]
[3,1,1,68,"Wohnen",3.5,null,null,229.41176470588235,1300,15600," "," ",null,379.41176470588238,2150,25800]
[4,1,1,32,"Wohnen",1.5,null,null,431.25,1150,13800," "," ",null,487.5,1300,15600]
[5,1,1,57,"Wohnen",2.5,null,null,252,1197,14364," "," ",null,284.21052631578948,1350,16200]
[6,2,1,68,"Wohnen",3.5,null,null,234.70588235294119,1330,15960," "," ",null,397.05882352941177,2250,27000]
[7,2,1,32,"Wohnen",1.5,null,null,327.375,873,10476," "," ",null,506.25,1350,16200]
[8,2,1,57,"Wohnen",2.5,null,null,172.63157894736841,820,9840," "," ",null,294.73684210526318,1400,16800]
[9,0,1,68,"Wohnen",3.5,null,null,281.47058823529414,1595,19140," "," ",null,370.58823529411762,2100,25200]
[10,0,1,89,"Wohnen",4,null,null,189.84269662921349,1408,16896," "," ",null,337.07865168539325,2500,30000]
[11,1,1,68,"Wohnen",3.5,null,null,229.41176470588235,1300,15600," "," ",null,379.41176470588238,2150,25800]
[12,1,1,32,"Wohnen",1.5,null,null,431.25,1150,13800," "," ",null,487.5,1300,15600]
[13,1,1,57,"Wohnen",2.5,null,null,252,1197,14364," "," ",null,284.21052631578948,1350,16200]
[14,2,1,68,"Wohnen",3.5,null,null,234.70588235294119,1330,15960," "," ",null,397.05882352941177,2250,27000]
[15,2,1,32,"Wohnen",1.5,null,null,327.375,873,10476," "," ",null,506.25,1350,16200]
[16,2,1,57,"Wohnen",2.5,null,null,172.63157894736841,820,9840," "," ",null,294.73684210526318,1400,16800]
[17,0,1,68,"Wohnen",3.5,null,null,281.47058823529414,1595,19140," "," ",null,370.58823529411762,2100,25200]
[18,0,1,89,"Wohnen",4,"Leer",null,189.84269662921349,1408,16896,16896,1,null,337.07865168539325,2500,30000]
[19,1,1,68,"Wohnen",3.5,null,null,229.41176470588235,1300,15600," "," ",null,379.41176470588238,2150,25800]
[20,1,1,32,"Wohnen",1.5,null,null,431.25,1150,13800," "," ",null,487.5,1300,15600]
[21,1,1,57,"Wohnen",2.5,null,null,252,1197,14364," "," ",null,284.21052631578948,1350,16200]
[22,2,1,68,"Wohnen",3.5,null,null,234.70588235294119,1330,15960," "," ",null,397.05882352941177,2250,27000]
[23,2,1,32,"Wohnen",1.5,"Leer",null,327.375,873,10476,10476,1,null,506.25,1350,16200]
[24,2,1,57,"Wohnen",2.5,null,null,172.63157894736841,820,9840," "," ",null,294.73684210526318,1400,16800]
[25,0,1,68,"Wohnen",3.5,null,null,281.47058823529414,1595,19140," "," ",null,370.58823529411762,2100,25200]
[26,0,1,89,"Wohnen",4,null,null,189.84269662921349,1408,16896," "," ",null,337.07865168539325,2500,30000]
[27,1,1,68,"Wohnen",3.5,null,null,229.41176470588235,1300,15600," "," ",null,379.41176470588238,2150,25800]
[28,1,1,32,"Wohnen",1.5,null,null,431.25,1150,13800," "," ",null,487.5,1300,15600]
[29,1,1,57,"Wohnen",2.5,null,null,252,1197,14364," "," ",null,284.21052631578948,1350,16200]
[30,2,1,68,"Wohnen",3.5,null,null,234.70588235294119,1330,15960," "," ",null,397.05882352941177,2250,27000]
[31,2,1,32,"Wohnen",1.5,null,null,327.375,873,10476," "," ",null,506.25,1350,16200]
[32,2,1,57,"Wohnen",2.5,null,null,172.63157894736841,820,9840," "," ",null,294.73684210526318,1400,16800]
[33,-1,1,null,"Einstellplätze",null,null,null,{"$f":"IFERROR(IF(J36>0,K36/D36,\" \"),\" \")","v":" "},150,1800,{"$f":"IFERROR(IF(G36=\"Leer\",K36,\" \"),\" \")","v":" "},{"$f":"IFERROR((L36/K36),\" \")","v":" "},null,{"$f":"IFERROR(IF(P36>0,Q36/D36,\" \"),\" \")","v":" "},180,2160]
[34,-1,1,null,"Einstellplätze",null,null,null," ",170,2040," "," ",null," ",180,2160]
[35,-1,1,null,"Einstellplätze",null,null,null," ",180,2160," "," ",null," ",180,2160]
[36,-1,1,null,"Einstellplätze",null,null,null," ",150,1800," "," ",null," ",180,2160]
[37,-1,1,null,"Einstellplätze",null,null,null," ",150,1800," "," ",null," ",180,2160]
[38,-1,1,null,"Einstellplätze",null,"Leer",null," ",150,1800,1800,1,null," ",180,2160]
[39,-1,1,null,"Einstellplätze",null,null,null," ",180,2160," "," ",null," ",180,2160]
[40,-1,1,null,"Einstellplätze",null,null,null," ",150,1800," "," ",null," ",180,2160]
[41,-1,1,null,"Einstellplätze",null,null,null," ",170,2040," "," ",null," ",180,2160]
[42,-1,1,null,"Einstellplätze",null,null,null," ",180,2160," "," ",null," ",180,2160]
[43,-1,1,null,"Einstellplätze",null,null,null," ",180,2160," "," ",null," ",180,2160]
[44,-1,1,null,"Einstellplätze",null,null,null," ",150,1800," "," ",null," ",180,2160]
[45,-1,1,null,"Einstellplätze",null,null,null," ",170,2040," "," ",null," ",180,2160]
[46,-1,1,null,"Einstellplätze",null,null,null," ",180,2160," "," ",null," ",180,2160]
[47,-1,1,null,"Einstellplätze",null,null,null," ",150,1800," "," ",null," ",180,2160]
[48,0,4,null,"Abstellplätze",null,null,null," ",0," "," "," ",null," ",0," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
["Total Wohnen",null,{"$f":"Mieterspiegel!J9","v":32},{"$f":"Mieterspiegel!K9","v":1884},null,null,null,null,{"$f":"Mieterspiegel!L9","v":246.44585987261146},{"$f":"Mieterspiegel!M9","v":1209.125},{"$f":"Mieterspiegel!N9","v":464304},{"$f":"Mieterspiegel!P9","v":46512},{"$f":"Mieterspiegel!Q9","v":0.10017574692442882},null,{"$f":"Mieterspiegel!U9","v":366.87898089171972},{"$f":"Mieterspiegel!V9","v":1800},{"$f":"Mieterspiegel!W9","v":691200}]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]
[null,null,null,null,null,null,null,null," ",null," "," "," ",null," ",null," "]

{"sheet":"Mieterspiegel","index":7,"n_rows":127,"n_cols":51,"rows_kept":127,"cut":false,"hidden":true,"merged":[[0,0,0,50],[26,36,26,40],[26,45,26,49],[26,0,26,7],[6,45,6,47],[26,11,26,16],[26,20,26,23],[6,36,6,38],[6,11,6,13],[6,15,6,16],[6,20,6,22],[5,0,5,5],[20,0,20,50],[2,43,2,50],[2,0,2,5],[5,8,5,16],[2,35,2,41],[6,28,6,30],[6,32,6,33],[5,18,5,25],[5,27,5,33],[2,8,2,33],[122,8,122,9],[104,8,104,10],[104,11,104,13],[104,14,104,16],[23,36,23,40],[23,0,23,23],[27,11,27,13],[27,15,27,16],[27,20,27,22],[99,0,99,4],[100,0,100,4],[94,0,94,4],[93,0,93,4],[117,8,117,12],[112,17,112,19],[120,15,120,18],[120,11,120,14],[121,11,121,12],[121,15,121,16],[5,35,5,41],[5,43,5,50],[98,8,98,16],[112,11,112,13],[112,15,112,16],[23,45,23,49],[6,49,6,50],[6,24,6,25],[6,40,6,41]]}
["Zusammenfassung"]
[]
["Übersicht",null,null,null,null,null,null,null,"Bestand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ersatzneubau",null,null,null,null,null,null,null,"Bestand inkl. Aufstockung"]
[]
[]
["Liegenschaftsdaten",null,null,null,null,null,null,null,"Mietzins aktuell (Bestand)",null,null,null,null,null,null,null,null,null,"Marktmiete (Bestand) Altbauqualität",null,null,null,null,null,null,null,null,"Marktmiete (Bestand) Neubauqualität",null,null,null,null,null,null,null,"Marktmiete (Ersatzneubau)",null,null,null,null,null,null,null,"Marktmiete (Aufstockung)"]
["Nr.","Zuordnung","Etage","Anzahl","HNF","Nutzung",null,null,{"$f":"F7","v":"Nutzung"},{"$f":"D7","v":"Anzahl"},{"$f":"E7","v":"HNF"},null,null,null,"Quantil","leer aktuell",null,null,{"$f":"F7","v":"Nutzung"},{"$f":"D7","v":"Anzahl"},null,null,null,"Quantil","Leerstand strukturell",null,null,{"$f":"S7","v":"Nutzung"},null,null,null,"Quantil","Leerstand strukturell",null,null,{"$f":"F7","v":"Nutzung"},null,null,null,"Quantil","Leerstand strukturell",null,null,{"$f":"F7","v":"Nutzung"},null,null,null,null,"Quantil","Leerstand strukturell"]
[null,null,null,null,"[m2]",null,null,null,null,null,{"$f":"E8","v":"[m2]"},"[CHF/m2a]","[CHF/Mt. ∅]","[CHF/a]","[%]","[CHF/a]","[%]",null,null,null,"[CHF/m2a]","[CHF/Mt. ∅]","[CHF/a]","[%]","[CHF/a]","[%]",null,null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]","[%]","[CHF/a]","[%]",null,null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]","[%]","[CHF/a]","[%]",null,null,null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]","[%]","[CHF/a]","[%]"]
[null,"B",null,{"$f":"SUMIF($F$30:$F$89,F9,$D$30:$D$89)","v":32},{"$f":"SUMIFS($E$30:$E$89,$F$30:$F$89,F9,$B$30:$B$89,B9)","v":1884},"Wohnen",null,null,{"$f":"F9","v":"Wohnen"},{"$f":"D9","v":32},{"$f":"E9","v":1884},{"$f":"SUMIFS($N$30:$N$89,$F$30:$F$89,F9,$B$30:$B$89,B9)/E9","v":246.44585987261146},{"$f":"SUMIFS($M$30:$M$89,$F$30:$F$89,F9,$B$30:$B$89,B9)/D9","v":1209.125},{"$f":"SUMIFS($N$30:$N$89,$F$30:$F$89,F9,$B$30:$B$89,B9)","v":464304},{"$f":"IF(ISNUMBER(L9)=TRUE,IF(L9<$A$97,\"<10%\",IF(L9>$E$97,\" >90%\",_xlfn.PERCENTRANK.EXC($A$97:$E$97,L9))),\" \")","v":" >90%"},{"$f":"SUMIFS($P$30:$P$89,$F$30:$F$89,F9,$B$30:$B$89,B9)","v":46512},{"$f":"IFERROR((P9/N9),\" \")","v":0.10017574692442882},null,{"$f":"F9","v":"Wohnen"},{"$f":"D9","v":32},{"$f":"SUMIFS($W$30:$W$89,$F$30:$F$89,F9,$B$30:$B$89,B9)/E9","v":366.87898089171972},{"$f":"SUMIFS($V$30:$V$89,$F$30:$F$89,F9,$B$30:$B$89,B9)/D9","v":1800},{"$f":"SUMIFS($W$30:$W$89,$F$30:$F$89,F9,$B$30:$B$89,B9)","v":691200},{"$f":"IF(ISNUMBER(U9)=TRUE,IF(U9<$A$97,\"<10%\",IF(U9>$E$97,\" >90%\",_xlfn.PERCENTRANK.EXC($A$97:$E$97,U9))),\" \")","v":" >90%"},{"$f":"W9*Z9","v":6912},{"$f":"Grundlagen!B19","v":0.01},null,{"$f":"S9","v":"Wohnen"},{"$f":"'Allgemeine Informationen'!B19","v":394},null,{"$f":"AC9*E9","v":742296},null,{"$f":"AE9*AH9","v":7422.96},{"$f":"Grundlagen!$B$23","v":0.01},null,null,null,null,null,null,null,null,null,{"$f":"F9","v":"Wohnen"},{"$f":"\"(\"&B9&\")\"","v":"(B)"},{"$f":"U9","v":366.87898089171972},{"$f":"V9","v":1800},{"$f":"W9","v":691200},{"$f":"X9","v":" >90%"},{"$f":"AV9*AY9","v":6912},{"$f":"Z9","v":0.01}]
[null,"E",null,null,{"$f":"SUMIF(AL30:AL49,B10,AO30:AO49)","v":2953.0666666666671},"Wohnen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":"Wohnen"},{"$f":"'Allgemeine Informationen'!B20","v":432},null,{"$f":"AK10*E10","v":1275724.8000000003},null,{"$f":"AP10*AM10","v":12757.248000000003},{"$f":"Grundlagen!$B$23","v":0.01}]
[null,"A",null,null,{"$f":"SUMIF(AU30:AU49,B11,AX30:AX49)","v":1054.6666666666667},"Wohnen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F11","v":"Wohnen"},{"$f":"\"(\"&B11&\")\"","v":"(A)"},{"$f":"'Allgemeine Informationen'!B21","v":374},null,{"$f":"AT11*E11","v":394445.33333333337},null,{"$f":"AV11*AY11","v":3944.4533333333338},{"$f":"Grundlagen!B24","v":0.01}]
[null,"B",null,{"$f":"SUMIF($F$30:$F$89,F12,$D$30:$D$89)","v":15},null,"Einstellplätze",null,null,{"$f":"F12","v":"Einstellplätze"},{"$f":"D12","v":15},{"$f":"E12","v":0},null,{"$f":"IFERROR(SUMIFS($M$30:$M$89,$F$30:$F$89,F12,$B$30:$B$89,B12)/D12,\" \" )","v":164},{"$f":"SUMIFS($N$30:$N$89,$F$30:$F$89,F12,$B$30:$B$89,B12)","v":29520},null,{"$f":"SUMIFS($P$30:$P$89,$F$30:$F$89,F12,$B$30:$B$89,B12)","v":1800},{"$f":"IFERROR((P12/N12),\" \")","v":6.097560975609756E-2},null,{"$f":"F12","v":"Einstellplätze"},{"$f":"D12","v":15},null,{"$f":"SUMIFS($V$30:$V$89,$F$30:$F$89,F12,$B$30:$B$89,B12)/D12","v":180},{"$f":"SUMIFS($W$30:$W$89,$F$30:$F$89,F12,$B$30:$B$89,B12)","v":32400},null,{"$f":"W12*Z12","v":324},{"$f":"Grundlagen!B20","v":0.01},null,{"$f":"S12","v":"Einstellplätze"},null,{"$f":"V12","v":180},{"$f":"W12","v":32400},null,{"$f":"AE12*AH12","v":324},{"$f":"Grundlagen!$B$24","v":0.01},null,null,null,null,null,null,null,null,null,{"$f":"F12","v":"Einstellplätze"},{"$f":"\"(\"&B12&\")\"","v":"(B)"},null,{"$f":"V12","v":180},{"$f":"W12","v":32400},null,{"$f":"AV12*AY12","v":324},{"$f":"Z12","v":0.01}]
[null,"E",null,{"$f":"Ersatzneubau!F18","v":25.312000000000001},null,"Einstellplätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F13","v":"Einstellplätze"},null,180,{"$f":"AL13*12*D13","v":54673.920000000006},null,{"$f":"AP13*AM13","v":546.7392000000001},{"$f":"Grundlagen!$B$24","v":0.01}]
[null,"A",null,{"$f":"SUMIF($F$30:$F$89,F14,$D$30:$D$89)","v":15},null,"Einstellplätze"]
[null,"B",null,{"$f":"SUMIF($F$30:$F$89,F15,$D$30:$D$89)","v":4},null,"Abstellplätze",null,null,{"$f":"F15","v":"Abstellplätze"},{"$f":"D16","v":4},{"$f":"E15","v":0},{"$f":"IFERROR(SUMIFS($N$30:$N$89,$F$30:$F$89,F15,$B$30:$B$89,B15/E15),\" \")","v":0},{"$f":"IFERROR(SUMIFS($M$30:$M$89,$F$30:$F$89,F15,$B$30:$B$89,B15)/D15,\" \" )","v":0},{"$f":"SUMIFS($N$30:$N$89,$F$30:$F$89,F15,$B$30:$B$89,B15)","v":0},null,{"$f":"SUMIFS($P$30:$P$89,$F$30:$F$89,F15,$B$30:$B$89,B15)","v":0},{"$f":"IFERROR((P15/N15),\" \")","v":" "},null,{"$f":"F15","v":"Abstellplätze"},{"$f":"D15","v":4},null,{"$f":"IFERROR(SUMIFS($V$30:$V$89,$F$30:$F$89,F15,$B$30:$B$89,B15)/D15,\" \")","v":0},{"$f":"SUMIFS($W$30:$W$89,$F$30:$F$89,F15,$B$30:$B$89,B15)","v":0},null,{"$f":"W15*Z15","v":0},{"$f":"Grundlagen!B21","v":0.01},null,{"$f":"S15","v":"Abstellplätze"},null,{"$f":"V15","v":0},{"$f":"W15","v":0},null,{"$f":"AE15*AH15","v":0},{"$f":"Grundlagen!$B$25","v":0.01},null,null,null,null,null,null,null,null,null,{"$f":"F15","v":"Abstellplätze"},{"$f":"\"(\"&B15&\")\"","v":"(B)"},null,{"$f":"V15","v":0},{"$f":"W15","v":0},null,{"$f":"AV15*AY15","v":0},{"$f":"Z15","v":0.01}]
[null,"E",null,{"$f":"SUMIF($F$30:$F$89,F16,$D$30:$D$89)","v":4},null,"Abstellplätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15","v":"Abstellplätze"},null,{"$f":"V15","v":0},{"$f":"W15","v":0},null,{"$f":"AP16*AM16","v":0},{"$f":"Grundlagen!$B$25","v":0.01}]
[null,"A",null,{"$f":"SUMIF($F$30:$F$89,F17,$D$30:$D$89)","v":4},null,"Abstellplätze"]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(N9:N17)","v":493824},null,{"$f":"SUM(P9:P17)","v":48312},{"$f":"P18/N18","v":9.7832426127527211E-2},null,"Total",null,null,null,{"$f":"SUM(W9:W17)","v":723600},null,{"$f":"SUM(Y9:Y17)","v":7236},{"$f":"Y18/W18","v":0.01},null,null,null,null,{"$f":"SUM(AE9:AE17)","v":774696},null,{"$f":"SUM(AG9:AG17)","v":7746.96},{"$f":"AG18/AE18","v":0.01},null,null,null,null,{"$f":"SUM(AM9:AM17)","v":1330398.7200000002},null,{"$f":"SUM(AO9:AO17)","v":13303.987200000003},{"$f":"AO18/AM18","v":0.01},null,null,null,null,null,{"$f":"SUM(AV9:AV17)","v":1118045.3333333335},null,{"$f":"SUM(AX9:AX17)","v":11180.453333333335},{"$f":"AX18/AV18","v":0.01}]
[]
[]
["Mieterspiegel"]
[]
[]
["Bestand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mieterspiegel Ersatzneubau",null,null,null,null,null,null,null,null,"Mieterspiegel Aufstockung"]
[]
[]
["Liegenschaftsdaten",null,null,null,null,null,null,null,null,null,null,"Mietzins aktuell (Bestand)",null,null,null,null,null,null,null,null,"Marktmiete (Bestand)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liegenschaftsdaten",null,null,null,null,null,null,null,null,"Liegenschaftsdaten"]
["Nr.","Zuordnung","Etage","Anzahl","HNF","Nutzung","Zimmer","Leersatand",null,null,null,null,null,null,"Quantil","leer aktuell",null,null,null,null,null,null,null,"Quantil",null,null,null,null,null,null,null,null,null,null,null,null,"Nr.","Zuordnung","Etage",null,"HNF",null,null,null,null,"Nr.","Zuordnung","Etage",null,"HNF"]
[null,null,null,null,"[m2]",null,null,null,null,null,null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]","[%]","[CHF/a]","[%]",null,null,null,"[CHF/m2a]","[CHF/Mt.]","[CHF/a]","[%]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[m2]",null,null,null,null,null,null,null,null,"[m2]"]
[1,"B",{"$f":"'Mieterspiegel Bestand'!B4","v":0},{"$f":"'Mieterspiegel Bestand'!C4","v":1},{"$f":"'Mieterspiegel Bestand'!D4","v":68},{"$f":"'Mieterspiegel Bestand'!E4","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F4","v":3.5},{"$f":"'Mieterspiegel Bestand'!G4","v":"Leer"},null,null,null,{"$f":"IFERROR(IF(M30>0,N30/E30,\" \"),\" \")","v":281.47058823529414},{"$f":"'Mieterspiegel Bestand'!J4","v":1595},{"$f":"IF(M30>0,M30*12,\" \")","v":19140},{"$f":"IF(ISNUMBER(L30)=TRUE,IF(L30<$A$97,\"<10%\",IF(L30>$E$97,\" >90%\",_xlfn.PERCENTRANK.EXC($A$97:$E$97,L30))),\" \")","v":" >90%"},{"$f":"IFERROR(IF(H30=\"Leer\",N30,\" \"),\" \")","v":19140},{"$f":"IFERROR((P30/N30),\" \")","v":1},null,null,null,{"$f":"IFERROR(IF(V30>0,W30/E30,\" \"),\" \")","v":370.58823529411762},{"$f":"'Mieterspiegel Bestand'!P4","v":2100},{"$f":"IF(V30>0,V30*12,\" \")","v":25200},{"$f":"IF(ISNUMBER(U30)=TRUE,IF(U30<$A$97,\"<10%\",IF(U30>$E$97,\" >90%\",_xlfn.PERCENTRANK.EXC($A$97:$E$97,U30))),\" \")","v":" >90%"},null,null,null,null,null,null,null,null,null,null,null,null,1,"E",-3,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM30,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,1,"A",{"$f":"Aufstockung!C28","v":4},null,{"$f":"IF(AV30=Aufstockung!C28,Aufstockung!E28,\" \")","v":632.80000000000007}]
[2,"B",{"$f":"'Mieterspiegel Bestand'!B5","v":0},{"$f":"'Mieterspiegel Bestand'!C5","v":1},{"$f":"'Mieterspiegel Bestand'!D5","v":89},{"$f":"'Mieterspiegel Bestand'!E5","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F5","v":4},{"$f":"'Mieterspiegel Bestand'!G5","v":0},null,null,null,189.84269662921349,{"$f":"'Mieterspiegel Bestand'!J5","v":1408},{"$f":"IF(M31>0,M31*12,\" \")","v":16896}," >90%"," ",{"$f":"IFERROR((P31/N31),\" \")","v":" "},null,null,null,337.07865168539325,{"$f":"'Mieterspiegel Bestand'!P5","v":2500},{"$f":"IF(V31>0,V31*12,\" \")","v":30000}," >90%",null,null,null,null,null,null,null,null,null,null,null,null,2,"E",-2,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM31,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,2,"A",{"$f":"AV30+1","v":5},null,{"$f":"IF(AV31=Aufstockung!C29,Aufstockung!E29,\" \")","v":421.86666666666673}]
[3,"B",{"$f":"'Mieterspiegel Bestand'!B6","v":1},{"$f":"'Mieterspiegel Bestand'!C6","v":1},{"$f":"'Mieterspiegel Bestand'!D6","v":68},{"$f":"'Mieterspiegel Bestand'!E6","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F6","v":3.5},{"$f":"'Mieterspiegel Bestand'!G6","v":0},null,null,null,229.41176470588235,{"$f":"'Mieterspiegel Bestand'!J6","v":1300},15600," >90%"," "," ",null,null,null,379.41176470588238,{"$f":"'Mieterspiegel Bestand'!P6","v":2150},25800," >90%",null,null,null,null,null,null,null,null,null,null,null,null,3,"E",-1,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM32,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,3,"A",{"$f":"AV31+1","v":6},null,{"$f":"IF(AV32=Aufstockung!C30,Aufstockung!E30,\" \")","v":" "}]
[4,"B",{"$f":"'Mieterspiegel Bestand'!B7","v":1},{"$f":"'Mieterspiegel Bestand'!C7","v":1},{"$f":"'Mieterspiegel Bestand'!D7","v":32},{"$f":"'Mieterspiegel Bestand'!E7","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F7","v":1.5},{"$f":"'Mieterspiegel Bestand'!G7","v":0},null,null,null,431.25,{"$f":"'Mieterspiegel Bestand'!J7","v":1150},13800," >90%"," "," ",null,null,null,487.5,{"$f":"'Mieterspiegel Bestand'!P7","v":1300},15600," >90%",null,null,null,null,null,null,null,null,null,null,null,null,4,"E",0,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM33,Ersatzneubau!$E$24:$E$47)","v":632.80000000000007},null,null,null,null,4,"A",7,null,{"$f":"IF(AV33=Aufstockung!C31,Aufstockung!E31,\" \")","v":" "}]
[5,"B",{"$f":"'Mieterspiegel Bestand'!B8","v":1},{"$f":"'Mieterspiegel Bestand'!C8","v":1},{"$f":"'Mieterspiegel Bestand'!D8","v":57},{"$f":"'Mieterspiegel Bestand'!E8","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F8","v":2.5},{"$f":"'Mieterspiegel Bestand'!G8","v":0},null,null,null,252,{"$f":"'Mieterspiegel Bestand'!J8","v":1197},14364," >90%"," "," ",null,null,null,284.21052631578948,{"$f":"'Mieterspiegel Bestand'!P8","v":1350},16200," >90%",null,null,null,null,null,null,null,null,null,null,null,null,5,"E",1,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM34,Ersatzneubau!$E$24:$E$47)","v":632.80000000000007},null,null,null,null,5,"A",8,null,{"$f":"IF(AV34=Aufstockung!C32,Aufstockung!E32,\" \")","v":" "}]
[6,"B",{"$f":"'Mieterspiegel Bestand'!B9","v":2},{"$f":"'Mieterspiegel Bestand'!C9","v":1},{"$f":"'Mieterspiegel Bestand'!D9","v":68},{"$f":"'Mieterspiegel Bestand'!E9","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F9","v":3.5},{"$f":"'Mieterspiegel Bestand'!G9","v":0},null,null,null,234.70588235294119,{"$f":"'Mieterspiegel Bestand'!J9","v":1330},15960," >90%"," "," ",null,null,null,397.05882352941177,{"$f":"'Mieterspiegel Bestand'!P9","v":2250},27000," >90%",null,null,null,null,null,null,null,null,null,null,null,null,6,"E",2,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM35,Ersatzneubau!$E$24:$E$47)","v":632.80000000000007},null,null,null,null,6,"A",9,null,{"$f":"IF(AV35=Aufstockung!C33,Aufstockung!E33,\" \")","v":" "}]
[7,"B",{"$f":"'Mieterspiegel Bestand'!B10","v":2},{"$f":"'Mieterspiegel Bestand'!C10","v":1},{"$f":"'Mieterspiegel Bestand'!D10","v":32},{"$f":"'Mieterspiegel Bestand'!E10","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F10","v":1.5},{"$f":"'Mieterspiegel Bestand'!G10","v":0},null,null,null,327.375,{"$f":"'Mieterspiegel Bestand'!J10","v":873},10476," >90%"," "," ",null,null,null,506.25,{"$f":"'Mieterspiegel Bestand'!P10","v":1350},16200," >90%",null,null,null,null,null,null,null,null,null,null,null,null,7,"E",3,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM36,Ersatzneubau!$E$24:$E$47)","v":632.80000000000007},null,null,null,null,7,"A",10,null,{"$f":"IF(AV36=Aufstockung!C34,Aufstockung!E34,\" \")","v":" "}]
[8,"B",{"$f":"'Mieterspiegel Bestand'!B11","v":2},{"$f":"'Mieterspiegel Bestand'!C11","v":1},{"$f":"'Mieterspiegel Bestand'!D11","v":57},{"$f":"'Mieterspiegel Bestand'!E11","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F11","v":2.5},{"$f":"'Mieterspiegel Bestand'!G11","v":0},null,null,null,172.63157894736841,{"$f":"'Mieterspiegel Bestand'!J11","v":820},9840," >90%"," "," ",null,null,null,294.73684210526318,{"$f":"'Mieterspiegel Bestand'!P11","v":1400},16800," >90%",null,null,null,null,null,null,null,null,null,null,null,null,8,"E",4,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM37,Ersatzneubau!$E$24:$E$47)","v":421.86666666666673},null,null,null,null,8,"A",11,null,{"$f":"IF(AV37=Aufstockung!C35,Aufstockung!E35,\" \")","v":" "}]
[9,"B",{"$f":"'Mieterspiegel Bestand'!B12","v":0},{"$f":"'Mieterspiegel Bestand'!C12","v":1},{"$f":"'Mieterspiegel Bestand'!D12","v":68},{"$f":"'Mieterspiegel Bestand'!E12","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F12","v":3.5},{"$f":"'Mieterspiegel Bestand'!G12","v":0},null,null,null,281.47058823529414,{"$f":"'Mieterspiegel Bestand'!J12","v":1595},19140," >90%"," "," ",null,null,null,370.58823529411762,{"$f":"'Mieterspiegel Bestand'!P12","v":2100},25200," >90%",null,null,null,null,null,null,null,null,null,null,null,null,9,"E",5,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM38,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,9,"A",12,null,{"$f":"IF(AV38=Aufstockung!C36,Aufstockung!E36,\" \")","v":" "}]
[10,"B",{"$f":"'Mieterspiegel Bestand'!B13","v":0},{"$f":"'Mieterspiegel Bestand'!C13","v":1},{"$f":"'Mieterspiegel Bestand'!D13","v":89},{"$f":"'Mieterspiegel Bestand'!E13","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F13","v":4},{"$f":"'Mieterspiegel Bestand'!G13","v":0},null,null,null,189.84269662921349,{"$f":"'Mieterspiegel Bestand'!J13","v":1408},16896," >90%"," "," ",null,null,null,337.07865168539325,{"$f":"'Mieterspiegel Bestand'!P13","v":2500},30000," >90%",null,null,null,null,null,null,null,null,null,null,null,null,10,"E",6,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM39,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,10,"A",13,null,{"$f":"IF(AV39=Aufstockung!C37,Aufstockung!E37,\" \")","v":" "}]
[11,"B",{"$f":"'Mieterspiegel Bestand'!B14","v":1},{"$f":"'Mieterspiegel Bestand'!C14","v":1},{"$f":"'Mieterspiegel Bestand'!D14","v":68},{"$f":"'Mieterspiegel Bestand'!E14","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F14","v":3.5},{"$f":"'Mieterspiegel Bestand'!G14","v":0},null,null,null,229.41176470588235,{"$f":"'Mieterspiegel Bestand'!J14","v":1300},15600," >90%"," "," ",null,null,null,379.41176470588238,{"$f":"'Mieterspiegel Bestand'!P14","v":2150},25800," >90%",null,null,null,null,null,null,null,null,null,null,null,null,11,"E",7,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM40,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,11,"A",14,null,{"$f":"IF(AV40=Aufstockung!C38,Aufstockung!E38,\" \")","v":" "}]
[12,"B",{"$f":"'Mieterspiegel Bestand'!B15","v":1},{"$f":"'Mieterspiegel Bestand'!C15","v":1},{"$f":"'Mieterspiegel Bestand'!D15","v":32},{"$f":"'Mieterspiegel Bestand'!E15","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F15","v":1.5},{"$f":"'Mieterspiegel Bestand'!G15","v":0},null,null,null,431.25,{"$f":"'Mieterspiegel Bestand'!J15","v":1150},13800," >90%"," "," ",null,null,null,487.5,{"$f":"'Mieterspiegel Bestand'!P15","v":1300},15600," >90%",null,null,null,null,null,null,null,null,null,null,null,null,12,"E",8,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM41,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,12,"A",15,null,{"$f":"IF(AV41=Aufstockung!C39,Aufstockung!E39,\" \")","v":" "}]
[13,"B",{"$f":"'Mieterspiegel Bestand'!B16","v":1},{"$f":"'Mieterspiegel Bestand'!C16","v":1},{"$f":"'Mieterspiegel Bestand'!D16","v":57},{"$f":"'Mieterspiegel Bestand'!E16","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F16","v":2.5},{"$f":"'Mieterspiegel Bestand'!G16","v":0},null,null,null,252,{"$f":"'Mieterspiegel Bestand'!J16","v":1197},14364," >90%"," "," ",null,null,null,284.21052631578948,{"$f":"'Mieterspiegel Bestand'!P16","v":1350},16200," >90%",null,null,null,null,null,null,null,null,null,null,null,null,13,"E",9,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM42,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,13,"A",16,null,{"$f":"IF(AV42=Aufstockung!C40,Aufstockung!E40,\" \")","v":" "}]
[14,"B",{"$f":"'Mieterspiegel Bestand'!B17","v":2},{"$f":"'Mieterspiegel Bestand'!C17","v":1},{"$f":"'Mieterspiegel Bestand'!D17","v":68},{"$f":"'Mieterspiegel Bestand'!E17","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F17","v":3.5},{"$f":"'Mieterspiegel Bestand'!G17","v":0},null,null,null,234.70588235294119,{"$f":"'Mieterspiegel Bestand'!J17","v":1330},15960," >90%"," "," ",null,null,null,397.05882352941177,{"$f":"'Mieterspiegel Bestand'!P17","v":2250},27000," >90%",null,null,null,null,null,null,null,null,null,null,null,null,14,"E",10,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM43,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,14,"A",17,null,{"$f":"IF(AV43=Aufstockung!C41,Aufstockung!E41,\" \")","v":" "}]
[15,"B",{"$f":"'Mieterspiegel Bestand'!B18","v":2},{"$f":"'Mieterspiegel Bestand'!C18","v":1},{"$f":"'Mieterspiegel Bestand'!D18","v":32},{"$f":"'Mieterspiegel Bestand'!E18","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F18","v":1.5},{"$f":"'Mieterspiegel Bestand'!G18","v":0},null,null,null,327.375,{"$f":"'Mieterspiegel Bestand'!J18","v":873},10476," >90%"," "," ",null,null,null,506.25,{"$f":"'Mieterspiegel Bestand'!P18","v":1350},16200," >90%",null,null,null,null,null,null,null,null,null,null,null,null,15,"E",11,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM44,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,15,"A",18,null,{"$f":"IF(AV44=Aufstockung!C42,Aufstockung!E42,\" \")","v":" "}]
[16,"B",{"$f":"'Mieterspiegel Bestand'!B19","v":2},{"$f":"'Mieterspiegel Bestand'!C19","v":1},{"$f":"'Mieterspiegel Bestand'!D19","v":57},{"$f":"'Mieterspiegel Bestand'!E19","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F19","v":2.5},{"$f":"'Mieterspiegel Bestand'!G19","v":0},null,null,null,172.63157894736841,{"$f":"'Mieterspiegel Bestand'!J19","v":820},9840," >90%"," "," ",null,null,null,294.73684210526318,{"$f":"'Mieterspiegel Bestand'!P19","v":1400},16800," >90%",null,null,null,null,null,null,null,null,null,null,null,null,16,"E",12,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM45,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,16,"A",19,null,{"$f":"IF(AV45=Aufstockung!C43,Aufstockung!E43,\" \")","v":" "}]
[17,"B",{"$f":"'Mieterspiegel Bestand'!B20","v":0},{"$f":"'Mieterspiegel Bestand'!C20","v":1},{"$f":"'Mieterspiegel Bestand'!D20","v":68},{"$f":"'Mieterspiegel Bestand'!E20","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F20","v":3.5},{"$f":"'Mieterspiegel Bestand'!G20","v":0},null,null,null,281.47058823529414,{"$f":"'Mieterspiegel Bestand'!J20","v":1595},19140," >90%"," "," ",null,null,null,370.58823529411762,{"$f":"'Mieterspiegel Bestand'!P20","v":2100},25200," >90%",null,null,null,null,null,null,null,null,null,null,null,null,17,"E",13,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM46,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,17,"A",20,null,{"$f":"IF(AV46=Aufstockung!C44,Aufstockung!E44,\" \")","v":" "}]
[18,"B",{"$f":"'Mieterspiegel Bestand'!B21","v":0},{"$f":"'Mieterspiegel Bestand'!C21","v":1},{"$f":"'Mieterspiegel Bestand'!D21","v":89},{"$f":"'Mieterspiegel Bestand'!E21","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F21","v":4},{"$f":"'Mieterspiegel Bestand'!G21","v":"Leer"},null,null,null,189.84269662921349,{"$f":"'Mieterspiegel Bestand'!J21","v":1408},16896," >90%",16896,1,null,null,null,337.07865168539325,{"$f":"'Mieterspiegel Bestand'!P21","v":2500},30000," >90%",null,null,null,null,null,null,null,null,null,null,null,null,18,"E",14,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM47,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,18,"A",21,null,{"$f":"IF(AV47=Aufstockung!C45,Aufstockung!E45,\" \")","v":" "}]
[19,"B",{"$f":"'Mieterspiegel Bestand'!B22","v":1},{"$f":"'Mieterspiegel Bestand'!C22","v":1},{"$f":"'Mieterspiegel Bestand'!D22","v":68},{"$f":"'Mieterspiegel Bestand'!E22","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F22","v":3.5},{"$f":"'Mieterspiegel Bestand'!G22","v":0},null,null,null,229.41176470588235,{"$f":"'Mieterspiegel Bestand'!J22","v":1300},15600," >90%"," "," ",null,null,null,379.41176470588238,{"$f":"'Mieterspiegel Bestand'!P22","v":2150},25800," >90%",null,null,null,null,null,null,null,null,null,null,null,null,19,"E",15,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM48,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,19,"A",22,null,{"$f":"IF(AV48=Aufstockung!C46,Aufstockung!E46,\" \")","v":" "}]
[20,"B",{"$f":"'Mieterspiegel Bestand'!B23","v":1},{"$f":"'Mieterspiegel Bestand'!C23","v":1},{"$f":"'Mieterspiegel Bestand'!D23","v":32},{"$f":"'Mieterspiegel Bestand'!E23","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F23","v":1.5},{"$f":"'Mieterspiegel Bestand'!G23","v":0},null,null,null,431.25,{"$f":"'Mieterspiegel Bestand'!J23","v":1150},13800," >90%"," "," ",null,null,null,487.5,{"$f":"'Mieterspiegel Bestand'!P23","v":1300},15600," >90%",null,null,null,null,null,null,null,null,null,null,null,null,20,"E",16,null,{"$f":"SUMIF(Ersatzneubau!$C$24:$C$47,Mieterspiegel!AM49,Ersatzneubau!$E$24:$E$47)","v":0},null,null,null,null,20,"A",23,null,{"$f":"IF(AV49=Aufstockung!C47,Aufstockung!E47,\" \")","v":" "}]
[21,"B",{"$f":"'Mieterspiegel Bestand'!B24","v":1},{"$f":"'Mieterspiegel Bestand'!C24","v":1},{"$f":"'Mieterspiegel Bestand'!D24","v":57},{"$f":"'Mieterspiegel Bestand'!E24","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F24","v":2.5},{"$f":"'Mieterspiegel Bestand'!G24","v":0},null,null,null,252,{"$f":"'Mieterspiegel Bestand'!J24","v":1197},14364," >90%"," "," ",null,null,null,284.21052631578948,{"$f":"'Mieterspiegel Bestand'!P24","v":1350},16200," >90%"]
[22,"B",{"$f":"'Mieterspiegel Bestand'!B25","v":2},{"$f":"'Mieterspiegel Bestand'!C25","v":1},{"$f":"'Mieterspiegel Bestand'!D25","v":68},{"$f":"'Mieterspiegel Bestand'!E25","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F25","v":3.5},{"$f":"'Mieterspiegel Bestand'!G25","v":0},null,null,null,234.70588235294119,{"$f":"'Mieterspiegel Bestand'!J25","v":1330},15960," >90%"," "," ",null,null,null,397.05882352941177,{"$f":"'Mieterspiegel Bestand'!P25","v":2250},27000," >90%"]
[23,"B",{"$f":"'Mieterspiegel Bestand'!B26","v":2},{"$f":"'Mieterspiegel Bestand'!C26","v":1},{"$f":"'Mieterspiegel Bestand'!D26","v":32},{"$f":"'Mieterspiegel Bestand'!E26","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F26","v":1.5},{"$f":"'Mieterspiegel Bestand'!G26","v":"Leer"},null,null,null,327.375,{"$f":"'Mieterspiegel Bestand'!J26","v":873},10476," >90%",10476,1,null,null,null,506.25,{"$f":"'Mieterspiegel Bestand'!P26","v":1350},16200," >90%"]
[24,"B",{"$f":"'Mieterspiegel Bestand'!B27","v":2},{"$f":"'Mieterspiegel Bestand'!C27","v":1},{"$f":"'Mieterspiegel Bestand'!D27","v":57},{"$f":"'Mieterspiegel Bestand'!E27","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F27","v":2.5},{"$f":"'Mieterspiegel Bestand'!G27","v":0},null,null,null,172.63157894736841,{"$f":"'Mieterspiegel Bestand'!J27","v":820},9840," >90%"," "," ",null,null,null,294.73684210526318,{"$f":"'Mieterspiegel Bestand'!P27","v":1400},16800," >90%"]
[25,"B",{"$f":"'Mieterspiegel Bestand'!B28","v":0},{"$f":"'Mieterspiegel Bestand'!C28","v":1},{"$f":"'Mieterspiegel Bestand'!D28","v":68},{"$f":"'Mieterspiegel Bestand'!E28","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F28","v":3.5},{"$f":"'Mieterspiegel Bestand'!G28","v":0},null,null,null,281.47058823529414,{"$f":"'Mieterspiegel Bestand'!J28","v":1595},19140," >90%"," "," ",null,null,null,370.58823529411762,{"$f":"'Mieterspiegel Bestand'!P28","v":2100},25200," >90%"]
[26,"B",{"$f":"'Mieterspiegel Bestand'!B29","v":0},{"$f":"'Mieterspiegel Bestand'!C29","v":1},{"$f":"'Mieterspiegel Bestand'!D29","v":89},{"$f":"'Mieterspiegel Bestand'!E29","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F29","v":4},{"$f":"'Mieterspiegel Bestand'!G29","v":0},null,null,null,189.84269662921349,{"$f":"'Mieterspiegel Bestand'!J29","v":1408},16896," >90%"," "," ",null,null,null,337.07865168539325,{"$f":"'Mieterspiegel Bestand'!P29","v":2500},30000," >90%"]
[27,"B",{"$f":"'Mieterspiegel Bestand'!B30","v":1},{"$f":"'Mieterspiegel Bestand'!C30","v":1},{"$f":"'Mieterspiegel Bestand'!D30","v":68},{"$f":"'Mieterspiegel Bestand'!E30","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F30","v":3.5},{"$f":"'Mieterspiegel Bestand'!G30","v":0},null,null,null,229.41176470588235,{"$f":"'Mieterspiegel Bestand'!J30","v":1300},15600," >90%"," "," ",null,null,null,379.41176470588238,{"$f":"'Mieterspiegel Bestand'!P30","v":2150},25800," >90%"]
[28,"B",{"$f":"'Mieterspiegel Bestand'!B31","v":1},{"$f":"'Mieterspiegel Bestand'!C31","v":1},{"$f":"'Mieterspiegel Bestand'!D31","v":32},{"$f":"'Mieterspiegel Bestand'!E31","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F31","v":1.5},{"$f":"'Mieterspiegel Bestand'!G31","v":0},null,null,null,431.25,{"$f":"'Mieterspiegel Bestand'!J31","v":1150},13800," >90%"," "," ",null,null,null,487.5,{"$f":"'Mieterspiegel Bestand'!P31","v":1300},15600," >90%"]
[29,"B",{"$f":"'Mieterspiegel Bestand'!B32","v":1},{"$f":"'Mieterspiegel Bestand'!C32","v":1},{"$f":"'Mieterspiegel Bestand'!D32","v":57},{"$f":"'Mieterspiegel Bestand'!E32","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F32","v":2.5},{"$f":"'Mieterspiegel Bestand'!G32","v":0},null,null,null,252,{"$f":"'Mieterspiegel Bestand'!J32","v":1197},14364," >90%"," "," ",null,null,null,284.21052631578948,{"$f":"'Mieterspiegel Bestand'!P32","v":1350},16200," >90%"]
[30,"B",{"$f":"'Mieterspiegel Bestand'!B33","v":2},{"$f":"'Mieterspiegel Bestand'!C33","v":1},{"$f":"'Mieterspiegel Bestand'!D33","v":68},{"$f":"'Mieterspiegel Bestand'!E33","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F33","v":3.5},{"$f":"'Mieterspiegel Bestand'!G33","v":0},null,null,null,234.70588235294119,{"$f":"'Mieterspiegel Bestand'!J33","v":1330},15960," >90%"," "," ",null,null,null,397.05882352941177,{"$f":"'Mieterspiegel Bestand'!P33","v":2250},27000," >90%"]
[31,"B",{"$f":"'Mieterspiegel Bestand'!B34","v":2},{"$f":"'Mieterspiegel Bestand'!C34","v":1},{"$f":"'Mieterspiegel Bestand'!D34","v":32},{"$f":"'Mieterspiegel Bestand'!E34","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F34","v":1.5},{"$f":"'Mieterspiegel Bestand'!G34","v":0},null,null,null,327.375,{"$f":"'Mieterspiegel Bestand'!J34","v":873},10476," >90%"," "," ",null,null,null,506.25,{"$f":"'Mieterspiegel Bestand'!P34","v":1350},16200," >90%"]
[32,"B",{"$f":"'Mieterspiegel Bestand'!B35","v":2},{"$f":"'Mieterspiegel Bestand'!C35","v":1},{"$f":"'Mieterspiegel Bestand'!D35","v":57},{"$f":"'Mieterspiegel Bestand'!E35","v":"Wohnen"},{"$f":"'Mieterspiegel Bestand'!F35","v":2.5},{"$f":"'Mieterspiegel Bestand'!G35","v":0},null,null,null,172.63157894736841,{"$f":"'Mieterspiegel Bestand'!J35","v":820},9840," >90%"," "," ",null,null,null,294.73684210526318,{"$f":"'Mieterspiegel Bestand'!P35","v":1400},16800," >90%"]
[33,"B",{"$f":"'Mieterspiegel Bestand'!B36","v":-1},{"$f":"'Mieterspiegel Bestand'!C36","v":1},{"$f":"'Mieterspiegel Bestand'!D36","v":0},{"$f":"'Mieterspiegel Bestand'!E36","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F36","v":0},{"$f":"'Mieterspiegel Bestand'!G36","v":0},null,null,null,{"$f":"IFERROR(IF(M62>0,N62/E62,\" \"),\" \")","v":" "},{"$f":"'Mieterspiegel Bestand'!J36","v":150},1800,{"$f":"IF(ISNUMBER(L62)=TRUE,IF(L62<$A$97,\"<10%\",IF(L62>$E$97,\" >90%\",_xlfn.PERCENTRANK.EXC($A$97:$E$97,L62))),\" \")","v":" "},{"$f":"IFERROR(IF(H62=\"Leer\",N62,\" \"),\" \")","v":" "}," ",null,null,null,{"$f":"IFERROR(IF(V62>0,W62/E62,\" \"),\" \")","v":" "},{"$f":"'Mieterspiegel Bestand'!P36","v":180},2160,{"$f":"IF(ISNUMBER(U62)=TRUE,IF(U62<$A$97,\"<10%\",IF(U62>$E$97,\" >90%\",_xlfn.PERCENTRANK.EXC($A$97:$E$97,U62))),\" \")","v":" "}]
[34,"B",{"$f":"'Mieterspiegel Bestand'!B37","v":-1},{"$f":"'Mieterspiegel Bestand'!C37","v":1},{"$f":"'Mieterspiegel Bestand'!D37","v":0},{"$f":"'Mieterspiegel Bestand'!E37","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F37","v":0},{"$f":"'Mieterspiegel Bestand'!G37","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J37","v":170},2040," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P37","v":180},2160," "]
[35,"B",{"$f":"'Mieterspiegel Bestand'!B38","v":-1},{"$f":"'Mieterspiegel Bestand'!C38","v":1},{"$f":"'Mieterspiegel Bestand'!D38","v":0},{"$f":"'Mieterspiegel Bestand'!E38","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F38","v":0},{"$f":"'Mieterspiegel Bestand'!G38","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J38","v":180},2160," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P38","v":180},2160," "]
[36,"B",{"$f":"'Mieterspiegel Bestand'!B39","v":-1},{"$f":"'Mieterspiegel Bestand'!C39","v":1},{"$f":"'Mieterspiegel Bestand'!D39","v":0},{"$f":"'Mieterspiegel Bestand'!E39","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F39","v":0},{"$f":"'Mieterspiegel Bestand'!G39","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J39","v":150},1800," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P39","v":180},2160," "]
[37,"B",{"$f":"'Mieterspiegel Bestand'!B40","v":-1},{"$f":"'Mieterspiegel Bestand'!C40","v":1},{"$f":"'Mieterspiegel Bestand'!D40","v":0},{"$f":"'Mieterspiegel Bestand'!E40","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F40","v":0},{"$f":"'Mieterspiegel Bestand'!G40","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J40","v":150},1800," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P40","v":180},2160," "]
[38,"B",{"$f":"'Mieterspiegel Bestand'!B41","v":-1},{"$f":"'Mieterspiegel Bestand'!C41","v":1},{"$f":"'Mieterspiegel Bestand'!D41","v":0},{"$f":"'Mieterspiegel Bestand'!E41","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F41","v":0},{"$f":"'Mieterspiegel Bestand'!G41","v":"Leer"},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J41","v":150},1800," ",1800,1,null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P41","v":180},2160," "]
[39,"B",{"$f":"'Mieterspiegel Bestand'!B42","v":-1},{"$f":"'Mieterspiegel Bestand'!C42","v":1},{"$f":"'Mieterspiegel Bestand'!D42","v":0},{"$f":"'Mieterspiegel Bestand'!E42","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F42","v":0},{"$f":"'Mieterspiegel Bestand'!G42","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J42","v":180},2160," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P42","v":180},2160," "]
[40,"B",{"$f":"'Mieterspiegel Bestand'!B43","v":-1},{"$f":"'Mieterspiegel Bestand'!C43","v":1},{"$f":"'Mieterspiegel Bestand'!D43","v":0},{"$f":"'Mieterspiegel Bestand'!E43","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F43","v":0},{"$f":"'Mieterspiegel Bestand'!G43","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J43","v":150},1800," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P43","v":180},2160," "]
[41,"B",{"$f":"'Mieterspiegel Bestand'!B44","v":-1},{"$f":"'Mieterspiegel Bestand'!C44","v":1},{"$f":"'Mieterspiegel Bestand'!D44","v":0},{"$f":"'Mieterspiegel Bestand'!E44","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F44","v":0},{"$f":"'Mieterspiegel Bestand'!G44","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J44","v":170},2040," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P44","v":180},2160," "]
[42,"B",{"$f":"'Mieterspiegel Bestand'!B45","v":-1},{"$f":"'Mieterspiegel Bestand'!C45","v":1},{"$f":"'Mieterspiegel Bestand'!D45","v":0},{"$f":"'Mieterspiegel Bestand'!E45","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F45","v":0},{"$f":"'Mieterspiegel Bestand'!G45","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J45","v":180},2160," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P45","v":180},2160," "]
[43,"B",{"$f":"'Mieterspiegel Bestand'!B46","v":-1},{"$f":"'Mieterspiegel Bestand'!C46","v":1},{"$f":"'Mieterspiegel Bestand'!D46","v":0},{"$f":"'Mieterspiegel Bestand'!E46","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F46","v":0},{"$f":"'Mieterspiegel Bestand'!G46","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J46","v":180},2160," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P46","v":180},2160," "]
[44,"B",{"$f":"'Mieterspiegel Bestand'!B47","v":-1},{"$f":"'Mieterspiegel Bestand'!C47","v":1},{"$f":"'Mieterspiegel Bestand'!D47","v":0},{"$f":"'Mieterspiegel Bestand'!E47","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F47","v":0},{"$f":"'Mieterspiegel Bestand'!G47","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J47","v":150},1800," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P47","v":180},2160," "]
[45,"B",{"$f":"'Mieterspiegel Bestand'!B48","v":-1},{"$f":"'Mieterspiegel Bestand'!C48","v":1},{"$f":"'Mieterspiegel Bestand'!D48","v":0},{"$f":"'Mieterspiegel Bestand'!E48","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F48","v":0},{"$f":"'Mieterspiegel Bestand'!G48","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J48","v":170},2040," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P48","v":180},2160," "]
[46,"B",{"$f":"'Mieterspiegel Bestand'!B49","v":-1},{"$f":"'Mieterspiegel Bestand'!C49","v":1},{"$f":"'Mieterspiegel Bestand'!D49","v":0},{"$f":"'Mieterspiegel Bestand'!E49","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F49","v":0},{"$f":"'Mieterspiegel Bestand'!G49","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J49","v":180},2160," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P49","v":180},2160," "]
[47,"B",{"$f":"'Mieterspiegel Bestand'!B50","v":-1},{"$f":"'Mieterspiegel Bestand'!C50","v":1},{"$f":"'Mieterspiegel Bestand'!D50","v":0},{"$f":"'Mieterspiegel Bestand'!E50","v":"Einstellplätze"},{"$f":"'Mieterspiegel Bestand'!F50","v":0},{"$f":"'Mieterspiegel Bestand'!G50","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J50","v":150},1800," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P50","v":180},2160," "]
[null,"B",{"$f":"'Mieterspiegel Bestand'!B51","v":0},{"$f":"'Mieterspiegel Bestand'!C51","v":4},{"$f":"'Mieterspiegel Bestand'!D51","v":0},{"$f":"'Mieterspiegel Bestand'!E51","v":"Abstellplätze"},{"$f":"'Mieterspiegel Bestand'!F51","v":0},{"$f":"'Mieterspiegel Bestand'!G51","v":0},null,null,null," ",{"$f":"'Mieterspiegel Bestand'!J51","v":0}," "," "," "," ",null,null,null," ",{"$f":"'Mieterspiegel Bestand'!P51","v":0}," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," ",null,null,null," ",null," "," "]
[]
[]
[]
[]
["Marktdaten Altbau"]
["Angebotspreise"]
[{"$f":"Grundlagen!B37","v":0.1},{"$f":"Grundlagen!C37","v":0.25},{"$f":"Grundlagen!D37","v":0.5},{"$f":"Grundlagen!E37","v":0.75},{"$f":"Grundlagen!F37","v":0.9}]
[{"$f":"Grundlagen!B38","v":0},{"$f":"Grundlagen!C38","v":0},{"$f":"Grundlagen!D38","v":0},{"$f":"Grundlagen!E38","v":0},{"$f":"Grundlagen!F38","v":0}]
[]
[]
["Marktdaten Neubau"]
["Angebotspreise"]
[{"$f":"A96","v":0.1},{"$f":"B96","v":0.25},{"$f":"C96","v":0.5},{"$f":"D96","v":0.75},{"$f":"E96","v":0.9}]
[{"$f":"Grundlagen!B39","v":0},{"$f":"Grundlagen!C39","v":0},{"$f":"Grundlagen!D39","v":0},{"$f":"Grundlagen!E39","v":0},{"$f":"Grundlagen!F39","v":0}]
[]
[null,null,null,null,null,null,null,null,"Bestand mit Neubauqualität",null,null,"Ersatzneubau",null,null,"Aufstockung"]
[null,null,null,null,null,null,null,null,"Quantil","Miete","Leerstand","Quantil","Miete","Leerstand","Quantil","Miete","Leerstand"]
[null,null,null,null,null,null,null,null,"[%]","[CHF/m2a]","[%]","[%]","[CHF/m2a]","[%]","[%]","[CHF/m2a]","[%]"]
[null,null,null,null,null,null,null,null,{"$f":"AF9","v":0},{"$f":"AC9","v":394},{"$f":"AH18","v":0.01},{"$f":"AN10","v":0},{"$f":"AK10","v":432},{"$f":"AP18","v":0.01},{"$f":"AW11","v":0},{"$f":"AT11","v":374},{"$f":"AY11","v":0.01}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nutzung","Anzahl",{"$f":"K7","v":"HNF"},"Aktuelle Miete",null,null,"Quantil","Leerstand aktuell"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K8","v":"[m2]"},"[CHF/m2a]","[CHF/Mt. ∅]","[CHF/a]","[%]","[CHF/a]","[%]"]
[null,null,null,null,null,null,null,null,"Wohnen",32,{"$f":"K9","v":1884},246.44585987261146,1209.125,464304,0.30299999999999999,46512,0.10017574692442882]
[null,null,null,null,null,null,null,null,"Einstellplätze",15,null,null,164,29520,null,1800,6.097560975609756E-2]
[null,null,null,null,null,null,null,null,"Abstellplätze",4,null,"-","-","-",null,"-"," "]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,493824,null,48312,9.7832426127527211E-2]
[]
[]
[null,null,null,null,null,null,null,null,"Nutzung","Anzahl","HNF","Aktuell",null,null,null,"Markt"]
[null,null,null,null,null,null,null,null,null,null,null,"Miete",null,"Quantil","Leerstand ","Miete",null,"Quantil","Leerstand"]
[null,null,null,null,null,null,null,null,null,null,"[m2]","[CHF/m2a]","[CHF/a]","[%]","[%]","[CHF/m2a]","[CHF/a]","[%]","[%]"]
[null,null,null,null,null,null,null,null,"Wohnen",{"$f":"J9","v":32},{"$f":"K9","v":1884},{"$f":"L9","v":246.44585987261146},{"$f":"N9","v":464304},{"$f":"O9","v":" >90%"},{"$f":"Q9","v":0.10017574692442882},{"$f":"U9","v":366.87898089171972},{"$f":"W9","v":691200},{"$f":"X9","v":" >90%"},{"$f":"Z9","v":0.01}]
[null,null,null,null,null,null,null,null,"Einstellplätze",{"$f":"J12","v":15},null,null,{"$f":"N12","v":29520},null,{"$f":"Q12","v":6.097560975609756E-2},null,{"$f":"W12","v":32400},null,{"$f":"Z12","v":0.01}]
[null,null,null,null,null,null,null,null,"Abstellplätze",{"$f":"J15","v":4},null,"-","-",null," ","-","-",null,{"$f":"Z15","v":0.01}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K124)","v":1884},null,493824,null,{"$f":"Q18","v":9.7832426127527211E-2},null,493824,null,{"$f":"Z18","v":0.01}]

{"sheet":"Zustandserfassung Bestand","index":8,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[65,0,65,5],[4,0,4,1],[0,0,2,0],[6,0,6,1],[12,0,12,1],[23,0,23,1],[32,0,32,1],[41,0,41,1],[52,0,52,1],[56,0,56,1],[60,0,60,1],[62,0,62,1]]}
["eBKP-H","Bezeichnung Element",null,"Zustand","Beschrieb Zustand","Beschrieb Massnahme","Instandsetzungskosten"]
[]
[null,"[Elementkosten EKG]","[Bezeichnung]","[Erfassung]",null,null,"[CHF]"]
[]
["Umgebung"]
["I","Umgebung/Aussenflächen",{"$f":"Datenblätter!B5","v":"Umgebung"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J23","v":"Umgebung «verwildert». Hartflächen fehlend und defekt. Entwässerung nicht mehr gewährleistet. Aussenbeleuchtung fehlt. Briefkasten, Tore, andere Metallteile nicht mehr funktionsfähig."},{"$f":"'Zustandserfassung '!K23","v":"Instandsetzung der Grün- und Hartflächen. Instandsetzen Entwässerung. Installieren einer Aussenbeleuchtung. Ersetzen sämtlicher Metallteile."},{"$f":"'Zustandserfassung '!X23","v":147100},{"$f":"'Zustandserfassung '!I23","v":" "}]
["Rohbau,Fassaden"]
["C","Tragkonstruktion","Betonkonstruktion ","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J25","v":"Erhebliche Risse und Abplatzungen. Dilatationen\ngrösstenteils beschädigt. Beschädigte Fläche (> 5%)."},{"$f":"'Zustandserfassung '!K25","v":"Zusatzabklärung: Bauingenieur.\nBeton sanieren aussen mit Dilatation.\nSchutzanstrich für sämtliche Oberflächen."},{"$f":"'Zustandserfassung '!X25","v":323300}]
["E 2","Fassade Aussenfläche","Verputzt","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J26","v":"Anstrich verwittert, Putzschaden (50–100%) der Fassadenfläche."},{"$f":"'Zustandserfassung '!K26","v":"Komplettes Entfernen des bestehenden Putzes. Reinigen des Mauerwerkes, neuer Aufbau des Putzes. Anstrich der Fassade."},{"$f":"'Zustandserfassung '!X26","v":228000}]
["E 2","Fassade Dekoration",{"$f":"Datenblätter!B15","v":"Fassadendekoration"},"-",{"$f":"'Zustandserfassung '!J27","v":" "},{"$f":"'Zustandserfassung '!K27","v":" "},{"$f":"'Zustandserfassung '!X27","v":" "}]
["C 4.3","Balkone,Loggien",{"$f":"Datenblätter!B17","v":"Balkone,Loggien"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J28","v":"Zahlreiche tiefe Risse und Abplatzungen mit Beein- trächtigung der Sicherheit. Vollständige Ablösung des Bodenbelages. Entwässerung nicht funktionsfähig. Metallteile durchgerostet mit mangelhaften Verankerungen. Fortgeschrittene Kondensatschäden an Decke oder Boden in Balkonnähe."},{"$f":"'Zustandserfassung '!K28","v":"Zusatzabklärung: Bauingenieur.\nErneuerung der Balkonplatten. Ersetzen von Brüstung und Metallteilen. Neuer Bodenbelag. Behandlung aller Oberflächen. Neue Entwässerung. Prüfung auf Wärmebrücken durchführen."},{"$f":"'Zustandserfassung '!X28","v":214200}]
["E2 (energetisch)","Fassade Wärmedämmung","Gebäude ab 1940","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J29","v":"Die Wärmedämmung fehlt oder ist unzureichend. Kondensatschäden. Behaglichkeit ungenügend."},{"$f":"'Zustandserfassung '!K29","v":"Kompaktwärmedämmung. Ausführung gemäss Mindestanforderung. Energiebilanz und Prüfung auf Wärmebrücken durchführen."},{"$f":"'Zustandserfassung '!X29","v":427000}]
["Keller,Untergeschoss"]
["G 3","Kellerräume privat",{"$f":"Datenblätter!B22","v":"Kellerräume privat"},"leichte Abnutzung ",{"$f":"'Zustandserfassung '!J31","v":"Punktuelle Beschädigungen an Wänden, Böden, Decken und inneren Türen.\nOberflächen mangelhaft."},{"$f":"'Zustandserfassung '!K31","v":"\nAusbesserungen an Wänden, Böden und Decken. Malerarbeiten an ausgebesserten Teilen."},{"$f":"'Zustandserfassung '!X31","v":17900}]
["G 3","Kellerräume allgemein",{"$f":"Datenblätter!B24","v":"Kellerräume allgemein"},"leichte Abnutzung ",{"$f":"'Zustandserfassung '!J32","v":"Punktuelle Beschädigungen, Verschmutzungen an Wänden, Böden, Decken und inneren Türen. Oberflächen mangelhaft.\n"},{"$f":"'Zustandserfassung '!K32","v":"Ausbesserungen (Verputz) an Wänden, Böden und Decken. Malerarbeiten an ausgebesserten Teilen."},{"$f":"'Zustandserfassung '!X32","v":23200}]
["G4 (energetisch)","Kellerdecke Wärmedämmung",{"$f":"Datenblätter!B26","v":"Kellerdecke Wärmedämmung"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J33","v":"Wärmedämmung fehlend oder mit einer Stärke von weniger als 5 cm. Behaglichkeit in Erdgeschoss-Woh- nung ungenügend."},{"$f":"'Zustandserfassung '!K33","v":"Kellerdecke wärmedämmen entsprechend den Mindestanforderungen."},{"$f":"'Zustandserfassung '!X33","v":71500}]
["D 5.2","Lagerung Heizöl","-","-",{"$f":"'Zustandserfassung '!J34","v":" "},{"$f":"'Zustandserfassung '!K34","v":" "},{"$f":"'Zustandserfassung '!X34","v":" "}]
["D 5.2","Wärmeerzeugung","mit Warmwasser","leichte Abnutzung ",{"$f":"'Zustandserfassung '!J35","v":"Dämmung teilweise mangelhaft. Wirkungsgrad unsicher. Steuerung funktioniert nicht einwandfrei."},{"$f":"'Zustandserfassung '!K35","v":"Dämmung ausbessern. Einregulieren der Anlage. Steuerung und Wirkungsgrad überprüfen. Energieberater beiziehen."},{"$f":"'Zustandserfassung '!X35","v":5400}]
["D 5.3","Wärmeverteilung",{"$f":"Datenblätter!B35","v":"Wärmeverteilung"},"leichte Abnutzung ",{"$f":"'Zustandserfassung '!J36","v":"Punktuelle Roststellen und teilweise undichte Stellen an den Armaturen. Dämmung teilweise mangelhaft. Geräusche, Anlage schlecht entlüftbar. Einige Heiz- körper werden nicht richtig warm. Strömgeräusche hörbar."},{"$f":"'Zustandserfassung '!K36","v":"Reparaturen am Netz. Ausbessern der Dämmungen. Hydraulischer Abgleich. (Radiatoren entlüften.)"},{"$f":"'Zustandserfassung '!X36","v":17700}]
["D 8.4","Versorgung Wasser, Gas",{"$f":"Datenblätter!B37","v":"Versorgung Wasser,Gas"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J37","v":"Veraltete und defekte Leitungen. Gebäude über 40jährig."},{"$f":"'Zustandserfassung '!K37","v":"Zusatzabklärungen: Gaswerk / Wasserwerk. Auswechseln der Hauszuleitungen ab Gebäudeeintritt bis Zähler."},{"$f":"'Zustandserfassung '!X37","v":6100}]
["D 8.5","Entsorgung Wasser","Fallstränge und Grundleitungen","grössere Abnutzung ",{"$f":"'Zustandserfassung '!J38","v":"Es ist mit defekten Stellen zu rechnen. Verstopfungen. Schlechter Abfluss."},{"$f":"'Zustandserfassung '!K38","v":"TV-Untersuch. Teilersatz (< 20%) der Leitungen."},{"$f":"'Zustandserfassung '!X38","v":42200}]
["E 3.2","Keller Aussentüren und Tore",{"$f":"Datenblätter!B42","v":"Aussentüren und Tore"},"grössere Abnutzung ",{"$f":"'Zustandserfassung '!J39","v":"Aussentüren und Tore (< 50%) beschädigt. Schliessung defekt, Füllung angefault. Verrostete Sockelbleche und Beschläge."},{"$f":"'Zustandserfassung '!K39","v":"Teilersatz von Aussentüren und Toren. Auswechseln von Sockelblechen. Neue Beschläge und Schliessung. Oberflächenbehandlung."},{"$f":"'Zustandserfassung '!X39","v":19700}]
["E3.1","Kellerfenster",{"$f":"Datenblätter!B44","v":"Kellerfenster"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J40","v":"Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig."},{"$f":"'Zustandserfassung '!K40","v":"Kompletter Ersatz der Kellerfenster und Oberflächenbehandlung."},{"$f":"'Zustandserfassung '!X40","v":48300}]
["Treppenhäuser"]
["G 3","Treppenhaus: Wände",{"$f":"Datenblätter!B46","v":"Treppenhaus,Wände"},"leichte Abnutzung ",{"$f":"'Zustandserfassung '!J42","v":"Verschmutzte Oberflächen. Untergrund in Ordnung."},{"$f":"'Zustandserfassung '!K42","v":"Wände streichen."},{"$f":"'Zustandserfassung '!X42","v":10500}]
["C","Treppen und Podeste","Treppen und Podeste","leichte Abnutzung ",{"$f":"'Zustandserfassung '!J43","v":"Treppenwangen und Geländer in gutem Zustand. Punktuelle Schäden an Stufen und Treppenkanten, freigelegte Haarrisse und Fugen. Oberflächen schmutzig."},{"$f":"'Zustandserfassung '!K43","v":"Örtliche Betonsanierung. Materialübergänge ausfugen. Tritte reinigen und imprägnieren. Streichen der Geländer."},{"$f":"'Zustandserfassung '!X43","v":18300}]
["E 3.2","Treppenhaus:Eingangstüre",{"$f":"Datenblätter!B51","v":"Treppenhaus:Eingangstüre"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J44","v":"Hauseingangstüre genügt den Anforderungen nicht mehr. Flügel und Rahmen stark beschädigt. Einbruchsicherheit nicht gewährleistet."},{"$f":"'Zustandserfassung '!K44","v":"Neue Hauseingangstüre mit guter Wärmedämmung inklusive Beschläge und Garnituren. Oberflächenbehandlung."},{"$f":"'Zustandserfassung '!X44","v":23200}]
["G 1.4","Wohnungstüren",{"$f":"Datenblätter!B53","v":"Wohnungstüren"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J45","v":"Keine kostenwirksamen Massnahmen."},{"$f":"'Zustandserfassung '!K45","v":"Totalersatz Flügel und Rahmen, inkl. Schliessung und Spion. Oberflächenbehandlung innen und aussen."},{"$f":"'Zustandserfassung '!X45","v":79400}]
["D 1","Starkstrom:Hauszul,Messung,Vert.","Messung im Treppenhaus","gut",{"$f":"'Zustandserfassung '!J46","v":"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Lei- stungsbezug genügend.\n"},{"$f":"'Zustandserfassung '!K46","v":"Keine kostenwirksamen Massnahmen."},{"$f":"'Zustandserfassung '!X46","v":0}]
["D 1","Starkstrom:Gemeinanlagen",{"$f":"Datenblätter!B59","v":"Starkstrom:Gemeinanlagen"},"gut",{"$f":"'Zustandserfassung '!J47","v":"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Leistungsbezug genügend.\n"},{"$f":"'Zustandserfassung '!K47","v":"Keine kostenwirksamen Massnahmen."},{"$f":"'Zustandserfassung '!X47","v":0}]
["D 1","Schwachstrom",{"$f":"Datenblätter!B61","v":"Schwachstrom"},"-",{"$f":"'Zustandserfassung '!J48","v":" "},{"$f":"'Zustandserfassung '!K48","v":" "},{"$f":"'Zustandserfassung '!X48","v":" "}]
["D 9","Aufzug",{"$f":"Datenblätter!B63","v":"Aufzug"},"-",{"$f":"'Zustandserfassung '!J49","v":" "},{"$f":"'Zustandserfassung '!K49","v":" "},{"$f":"'Zustandserfassung '!X49","v":" "}]
["Dach und Dachraum"]
["C","Tragwerk Dach",{"$f":"Datenblätter!B65","v":"Tragwerk Dach"},"leichte Abnutzung ",{"$f":"'Zustandserfassung '!J51","v":"Tragwerk in Ordnung. Holzwerk gesund, Anzeichen von vereinzeltem Schädlingsbefall."},{"$f":"'Zustandserfassung '!K51","v":"Holzschutzbehandlung für gesamtes Tragwerk."},{"$f":"'Zustandserfassung '!X51","v":30400}]
[{"$f":"IF(C35=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachdeckung","Steildach","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J52","v":"Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault."},{"$f":"'Zustandserfassung '!K52","v":"Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."},{"$f":"'Zustandserfassung '!X52","v":203700}]
[{"$f":"IF(C35=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachaufbauten massiv",{"$f":"Datenblätter!B71","v":"Dachbauten massiv"},"-",{"$f":"'Zustandserfassung '!J53","v":" "},{"$f":"'Zustandserfassung '!K53","v":" "},{"$f":"'Zustandserfassung '!X53","v":" "}]
["F 2","Dachaufbauten Glas",{"$f":"Datenblätter!B73","v":"Dachaufbauten Glas"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J54","v":"Konstruktion rostig. Verglasung defekt, Kondenswasser. Abdichtungen gelöst und undicht. An- und Abschlüsse sind beschädigt."},{"$f":"'Zustandserfassung '!K54","v":"Ersatz der ganzen Konstruktion mit Verglasung und allen An- und Abschlüssen."},{"$f":"'Zustandserfassung '!X54","v":103700}]
["F 2","Dachgauben",{"$f":"Datenblätter!B75","v":"Dachgauben"},"-",{"$f":"'Zustandserfassung '!J55","v":" "},{"$f":"'Zustandserfassung '!K55","v":" "},{"$f":"'Zustandserfassung '!X55","v":" "}]
["F (energetisch)","Dach Wärmedämmung","Steildach,Dachgeschoss nicht ausgebaut","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J56","v":"Wärmedämmung unvollständig oder Stärke der Dämmschicht ist ungenügend.\n"},{"$f":"'Zustandserfassung '!K56","v":"Entfernung der bestehenden Wärmedämmung. Neue Wärmedämmung mit Gehbelag auf Estrichboden. Energiebilanz und Prüfung auf Wärmebrücken durchführen."},{"$f":"'Zustandserfassung '!X56","v":96500}]
[{"$f":"IF(C40=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachabschlüsse","Steildach","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J57","v":"Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault."},{"$f":"'Zustandserfassung '!K57","v":"Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."},{"$f":"'Zustandserfassung '!X57","v":203700}]
["G 1.4","Dachraum",{"$f":"Datenblätter!B84","v":"Dachraum"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J58","v":"Räume schlecht aufgeteilt. Türen zum Treppenhaus und Lattenverschläge erheblich beschädigt. Elektrische Anlagen veraltet.\n"},{"$f":"'Zustandserfassung '!K58","v":"Neue Abschlusstüren, Lattenverschläge und Elektro- installationen."},{"$f":"'Zustandserfassung '!X58","v":46500}]
["Wohnungen: Allgemein"]
["D 1","Elektroanlagen Wohnungen",{"$f":"Datenblätter!B86","v":"Elektroanlagen Wohnungen"},"grössere Abnutzung ",{"$f":"'Zustandserfassung '!J60","v":"Installationen teilweise mangelhaft, zu schwache Absicherung.\n"},{"$f":"'Zustandserfassung '!K60","v":"Neuinstallation von Unterputzleitungen (< 50%). Neue Unterverteilung mit 10 Ampère absichern. Bad auf Fehlerstromschutzschalter. Drahtauswechslungen."},{"$f":"'Zustandserfassung '!X60","v":209100}]
["D 5.3","Wärmeabgabe","Heizkörper","leichte Abnutzung ",{"$f":"'Zustandserfassung '!J61","v":"Heizkörper verschmutzt. Schlechter Durchfluss, Anlage verschlammt. Vorlauftemperatur liegt im Normalfall unter 60 °C."},{"$f":"'Zustandserfassung '!K61","v":"Aus- und Einbau, entschlammen und streichen der Heizkörper. Füllen und entlüften der Anlage."},{"$f":"'Zustandserfassung '!X61","v":48300}]
["D 8.4 ","Kaltwasserverteilung",{"$f":"Datenblätter!B91","v":"Kaltwasserverteilung"},"leichte Abnutzung ",{"$f":"'Zustandserfassung '!J62","v":"Leitungen in Ordnung. Guter Durchfluss. Leitungsarmaturen undicht oder schlecht regulierbar. Dämmung teilweise mangelhaft.\n"},{"$f":"'Zustandserfassung '!K62","v":"Auswechseln von Armaturen und Teilstücken. Ausbessern Dämmung soweit zugänglich."},{"$f":"'Zustandserfassung '!X62","v":17700}]
["D 8.4 ","Warmwasserverteilung","Mit zentraler Aufbereitung","leichte Abnutzung ",{"$f":"'Zustandserfassung '!J63","v":"Leitungen in Ordnung, keine Beschädigung sichtbar. Dämmung teilweise mangelhaft. Leitungsarmaturen undicht oder schlecht regulierbar."},{"$f":"'Zustandserfassung '!K63","v":"Auswechseln von Leitungsarmaturen und Teilstücken.\nAusbessern der Dämmung, soweit zugänglich."},{"$f":"'Zustandserfassung '!X63","v":17700}]
["D 8.4 ","Gasverteilung",{"$f":"Datenblätter!B96","v":"Gasverteilung"},"-",{"$f":"'Zustandserfassung '!J64","v":" "},{"$f":"'Zustandserfassung '!K64","v":" "},{"$f":"'Zustandserfassung '!X64","v":" "}]
["D 8.4 ","Entsorgungsleitung bis Kellerdecke",{"$f":"Datenblätter!B98","v":"Entsorgungsleitung bis Kellerdecke"},"grössere Abnutzung ",{"$f":"'Zustandserfassung '!J65","v":"-"},{"$f":"'Zustandserfassung '!K65","v":"-"},{"$f":"'Zustandserfassung '!X65","v":" "}]
["E 3.1","Fenster",{"$f":"Datenblätter!B100","v":"Fenster"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J66","v":"Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig. Ungenügende Wärmedämmung vorhanden."},{"$f":"'Zustandserfassung '!K66","v":"Kompletter Ersatz der Fenster. Oberflächenbehandlung und Versiegelung gegen Mauerwerk. Energieberater beiziehen."},{"$f":"'Zustandserfassung '!X66","v":241300}]
["E 3.3","Wetterschutz","Jalousien","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J67","v":"Sämtliche Jalousieläden beschädigt. Oberflächen verwittert.\n"},{"$f":"'Zustandserfassung '!K67","v":"Totalersatz der Jalousieläden. Komplette Oberflächenbehandlung."},{"$f":"'Zustandserfassung '!X67","v":101900}]
["E 3.3","Sonnenschutz",{"$f":"Datenblätter!B105","v":"Sonnenschutz"},"Ende Lebensdauer",{"$f":"'Zustandserfassung '!J68","v":"Markisen nicht funktionsfähig. Stoffteile stark verwittert oder beschädigt. Bedienungselemente defekt."},{"$f":"'Zustandserfassung '!K68","v":"Totalersatz der Markisen. Energienachweis und Prüfung auf Wärmebrücken durchführen."},{"$f":"'Zustandserfassung '!X68","v":32200}]
["G 1.4","Türen,Innenausbauten",{"$f":"Datenblätter!B107","v":"Türen,Innenausbauten"},"grössere Abnutzung ",{"$f":"'Zustandserfassung '!J69","v":"Holzteile und Beschläge nicht mehr funktionsfähig (< 50%). Oberflächen schadhaft."},{"$f":"'Zustandserfassung '!K69","v":"Ersatz der Holzteile und Beschläge (< 50%). Komplette Oberflächenbehandlung."},{"$f":"'Zustandserfassung '!X69","v":128700}]
["Wohnungen: Zimmer,Korridor"]
["G 2.2","Bodenbeläge","Parkett","grössere Abnutzung ",{"$f":"'Zustandserfassung '!J71","v":"Lose Parkettelemente (≤ 25%), Flecken und Verschleissstellen verbreitet. Sockelleisten beschädigt oder nicht vorhanden."},{"$f":"'Zustandserfassung '!K71","v":"Ausbessern (≤ 25%). Ganze Fläche schleifen und imprägnieren. Sockelleisten ersetzen."},{"$f":"'Zustandserfassung '!X71","v":107200}]
["G 3","Wandverkleidungen","Anstriche","leichte Abnutzung ",{"$f":"'Zustandserfassung '!J72","v":"Untergrund in Ordnung. Oberflächen schmutzig oder abgenutzt (< 25%)."},{"$f":"'Zustandserfassung '!K72","v":"Oberflächen neu streichen (< 25%)."},{"$f":"'Zustandserfassung '!X72","v":80400}]
["G 4","Deckenverkleidungen","Gipsdecken","leichte Abnutzung ",{"$f":"'Zustandserfassung '!J73","v":"Oberflächen verschmutzt. Untergrund in gutem Zustand. Örtliche Haarrisse."},{"$f":"'Zustandserfassung '!K73","v":"Oberflächen neu streichen und Risse ausbessern."},{"$f":"'Zustandserfassung '!X73","v":59000}]
["Wohnungen: Nassräume"]
["G 5.2","Küche ",{"$f":"Datenblätter!B120","v":"Küche"},"grössere Abnutzung ",{"$f":"'Zustandserfassung '!J75","v":"Wände und Decken verschmutzt. Plattenbeläge einwandfrei. Bodenbeläge beschädigt. Kücheneinrichtung und Apparate veraltet oder abgenutzt. Bedienungsarmaturen dicht und regulierbar. Elektrische Installationen ungenügend."},{"$f":"'Zustandserfassung '!K75","v":"Neue Küchenkombination ohne Veränderung der Anordnung. Ausbessern Bodenbeläge, streichen von Decken und Wänden. Neue elektrische Installation. Auf energiesparende Geräte achten."},{"$f":"'Zustandserfassung '!X75","v":542900}]
["D 8.1","Bad-WC","Bad-WC zusammen","grössere Abnutzung ",{"$f":"'Zustandserfassung '!J76","v":"Decken und Wandanstriche verschmutzt oder abgeblättert. Plattenbeläge teilweise gelöst. Fugen ausgebrochen oder undicht. Maximal zwei sanitäre Apparate beschädigt. Bedienungsarmaturen veraltet oder undicht. Elektrische Installationen genügend."},{"$f":"'Zustandserfassung '!K76","v":"Auswechseln von maximal zwei sanitären Apparaten. Auswechseln der Armaturen.\nErneuern von Kittfugen. Ersetzen von einzelnen Platten. Anstrich Wände und Decken."},{"$f":"'Zustandserfassung '!X76","v":219000}]
["D 7","Abluftanlagen","-","-",{"$f":"'Zustandserfassung '!J77","v":" "},{"$f":"'Zustandserfassung '!K77","v":" "},{"$f":"'Zustandserfassung '!X77","v":" "}]
["Gewerberäume"]
["D","Gewerberäume",{"$f":"Datenblätter!B128","v":"Gewerberäume"},"-",{"$f":"'Zustandserfassung '!J79","v":" "},{"$f":"'Zustandserfassung '!K79","v":" "},{"$f":"'Zustandserfassung '!X79","v":" "}]
["Baustelleneinrichtung"]
["B","Gerüste und Baustelleneinrichtung","Gerüste und Baustelleneinrichtung","Ende Lebensdauer",{"$f":"'Zustandserfassung '!J81","v":"Die Diagnosecodes c und d dominieren.\nFassade und Dach in schlechtem Zustand, grössere Abnutzung in allen Haustechniksystemen."},{"$f":"'Zustandserfassung '!K81","v":"Massnahmen erfordern eine intensive Baustelleneinrichtung und ein Gerüst. (Dauer > 5 Monate)\n"},{"$f":"'Zustandserfassung '!X81","v":261200}]
[]
["Total Instandsetzungskosten (inkl. energetische Massnahmen)"]

{"sheet":"Zustandserfassung ","index":9,"n_rows":83,"n_cols":30,"rows_kept":83,"cut":false,"hidden":true,"merged":[[73,2,73,4],[49,2,49,4],[77,2,77,4],[79,2,79,4],[82,2,82,22],[69,2,69,4],[17,0,19,0],[2,4,2,7],[18,19,18,22],[19,19,19,22],[17,5,17,6],[17,11,17,18],[17,19,17,22],[29,2,29,4],[40,2,40,4],[58,2,58,4],[17,2,19,3],[17,1,19,1],[17,28,17,29],[17,24,17,27],[18,24,18,27],[21,2,21,4],[23,2,23,4]]}
[null,null,"Zustandserfassung und Kostenberechnung"]
[]
[null,null,null,null,"Geometrische Koeffizienten"]
[null,null,null,null,"Grundstückfläche GR",null,{"$f":"Grundlagen!M10","v":2712},"m2"]
[null,null,null,null,"Gebäudegrundfläche GRG",null,{"$f":"Grundlagen!M11","v":776},"m2"]
[null,null,null,null,"Umbebungsfläche GR-GRG=GRU",null,{"$f":"Grundlagen!M12","v":1936},"m2"]
[null,null,null,null,"Fassadenabwicklung FA",null,{"$f":"Grundlagen!M13","v":180},"m",null,"Basis (Datum) = 100",1977]
[null,null,null,null,"Traufhöhe TH",null,{"$f":"Grundlagen!M14","v":10},"m",null,"Sanierungsjahr (Index der Wohnbaukosten (ZH))",{"$f":"Grundlagen!B11","v":2025}]
[null,null,null,null,"Fassadenfläche FAxTH=FF",null,{"$f":"Grundlagen!M15","v":1800},"m2",null,"Index Baukosten",{"$f":"$V$9/100","v":2.1323999999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(K8,Baupreisindex!A42:C76,3,FALSE)","v":213.23999999999998}]
[null,null,null,null,"Anzahl Wohgeschosse AWG",null,{"$f":"Grundlagen!M16","v":3},"Anzahl"]
[null,null,null,null,"Geschossfläche GRG X AWG = FW",null,{"$f":"Grundlagen!M17","v":2328},"m2",null,"Grösse",{"$f":"Grundlagen!M26","v":"Mehr 20 Wohnungen"}]
[null,null,null,null,"Gewerbefläche FG",null,{"$f":"Grundlagen!M18","v":0},"m2",null,"Baubedingungen",{"$f":"Grundlagen!M27","v":"Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt"}]
[null,null,null,null,"Anzahl Treppenhäuser AT",null,{"$f":"Grundlagen!M19","v":4},"Anzahl",null,"Zugang ",{"$f":"Grundlagen!M28","v":"Zugang gut, mit Lagerplatz"}]
[null,null,null,null,"Anzahl Wohnungen AW",null,{"$f":"Grundlagen!M20","v":36},"Anzahl",null,"Koeffizient Schwierigkeitsgrad",{"$f":"INDEX(Schwierigkeitsgrad!D3:D29,MATCH(K11&K12&K13,Schwierigkeitsgrad!A3:A29&Schwierigkeitsgrad!B3:B29&Schwierigkeitsgrad!C3:C29,0))","v":1.08}]
[]
[]
[]
["Massnahmenpaket","Nr.","eBKP-H",null,"Bezeichnung Element","Typ",null,"Zustand","Folgecode ","Beschrieb Zustand","Beschrieb Massnahme","Instandsetzung",null,null,null,null,null,null,null,"Ausmass",null,null,null,"Instandsetzungskosten","Wertvermehrender Anteil",null,null,null,"Wertvermehrender Anteil"]
[null,null,null,null,null,"Nr.",null,null,null,null,null,"Code","Folgecodes","C","F","Max.","Code definitiv","Kosten","CHF/Einheit","Geometr. Koeffiz.",null,null,null,null,"Nach Eingriffstiefe",null,null,null,"%","CHF"]
[null,null,null,null,"[Elementkosten EKG]",null,"[Bezeichnung]","[Erfassung]",null,null,null,null,null,null,null,null,null,"(Basis = 1977)","(inkl. Index und Schwierigkeitsgrad)",null,null,null,null,"[CHF]","a","b","c","d"]
[]
[null,null,"Umgebung"]
["A","01","I","Umgebung","Umgebung/Aussenflächen",{"$f":"IFERROR(VLOOKUP(G23,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B5","v":"Umgebung"},{"$f":"'Zustandserfassung Bestand'!D6","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L23=Q23,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G23,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q23,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Umgebung «verwildert». Hartflächen fehlend und defekt. Entwässerung nicht mehr gewährleistet. Aussenbeleuchtung fehlt. Briefkasten, Tore, andere Metallteile nicht mehr funktionsfähig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G23,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q23,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Instandsetzung der Grün- und Hartflächen. Instandsetzen Entwässerung. Installieren einer Aussenbeleuchtung. Ersetzen sämtlicher Metallteile."},{"$f":"IFERROR(VLOOKUP(H23,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(OR(M81=\"c\",M81=\"d\",L81=\"c\",L81=\"d\"),\"b\",\" \")","v":"b"},{"$f":"IFERROR(VLOOKUP(L23,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M23,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IF(MAX(N23:O23)=0,\" \",MAX(N23:O23))","v":4},{"$f":"IFERROR(VLOOKUP(P23,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G23,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q23,Datenblätter!$B$2:$K$2,0)),\" \")","v":33},{"$f":"IFERROR(R23*$K$9*$K$14,\" \")","v":75.998735999999994},"x","GRU=",{"$f":"$G$6","v":1936}," =",{"$f":"IFERROR(ROUND(V23*S23,-2), \" \")","v":147100},0,0,0.25,0.3,{"$f":"IFERROR(HLOOKUP(Q23,$Y$20:AB23,4,),\" \")","v":0.3},{"$f":"IFERROR(X23*AC23,\" \")","v":44130}]
[null,null,"Rohbau,Fassaden"]
["A","02","C","Konstruktion Gebäude","Tragkonstruktion",{"$f":"IFERROR(VLOOKUP(G25,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung Bestand'!C8","v":"Betonkonstruktion "},{"$f":"'Zustandserfassung Bestand'!D8","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L25=Q25,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G25,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q25,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Erhebliche Risse und Abplatzungen. Dilatationen\ngrösstenteils beschädigt. Beschädigte Fläche (> 5%)."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G25,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q25,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärung: Bauingenieur.\nBeton sanieren aussen mit Dilatation.\nSchutzanstrich für sämtliche Oberflächen."},{"$f":"IFERROR(VLOOKUP(H25,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L25,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M25,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IF(MAX(N25:O25)=0,\" \",MAX(N25:O25))","v":4},{"$f":"IFERROR(VLOOKUP(P25,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G25,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q25,Datenblätter!$B$2:$K$2,0)),\" \")","v":78},{"$f":"IFERROR(R25*$K$9*$K$14,\" \")","v":179.633376},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V25*S25,-2), \" \")","v":323300},0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q25,$Y$20:AB25,6,),\" \")","v":0.2},{"$f":"IFERROR(X25*AC25,\" \")","v":64660}]
["A","03","E 2","Äussere Wandbekleidung über Terrain","Fassade Aussenfläche",{"$f":"IFERROR(VLOOKUP(G26,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C9","v":"Verputzt"},{"$f":"'Zustandserfassung Bestand'!D9","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L26=Q26,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G26,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q26,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Anstrich verwittert, Putzschaden (50–100%) der Fassadenfläche."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G26,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q26,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Komplettes Entfernen des bestehenden Putzes. Reinigen des Mauerwerkes, neuer Aufbau des Putzes. Anstrich der Fassade."},{"$f":"IFERROR(VLOOKUP(H26,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(OR(F26=1,F26=2),$L$25=\"c\",$F$25=1),\"c\",\" \")&IF(AND(OR(F26=1,F26=2),$L$25=\"d\",$F$25=1),\"d\",\" \")","v":"  "},{"$f":"IFERROR(VLOOKUP(L26,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M26,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P26,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G26,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q26,Datenblätter!$B$2:$K$2,0)),\" \")","v":55},{"$f":"IFERROR(R26*$K$9*$K$14,\" \")","v":126.66455999999999},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V26*S26,-2), \" \")","v":228000},0,0,0,0.1,{"$f":"IFERROR(HLOOKUP(Q26,$Y$20:AB26,7,),\" \")","v":0.1},{"$f":"IFERROR(X26*AC26,\" \")","v":22800}]
["A","04","E 2","Äussere Wandbekleidung über Terrain","Fassade Dekoration",{"$f":"IFERROR(VLOOKUP(G27,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B15","v":"Fassadendekoration"},{"$f":"'Zustandserfassung Bestand'!D10","v":"-"},{"$f":"IFERROR(IF(L27=Q27,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G27,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q27,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G27,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q27,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H27,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L27,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M27,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P27,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G27,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q27,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "},{"$f":"IFERROR(R27*$K$9*$K$14,\" \")","v":" "},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V27*S27,-2), \" \")","v":" "},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q27,$Y$20:AB27,8,),\" \")","v":" "},{"$f":"IFERROR(X27*AC27,\" \")","v":" "}]
["A","05","C 4.3","Balkon","Balkone,Loggien",{"$f":"IFERROR(VLOOKUP(G28,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B17","v":"Balkone,Loggien"},{"$f":"'Zustandserfassung Bestand'!D11","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L28=Q28,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G28,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q28,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Zahlreiche tiefe Risse und Abplatzungen mit Beein- trächtigung der Sicherheit. Vollständige Ablösung des Bodenbelages. Entwässerung nicht funktionsfähig. Metallteile durchgerostet mit mangelhaften Verankerungen. Fortgeschrittene Kondensatschäden an Decke oder Boden in Balkonnähe."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G28,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q28,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärung: Bauingenieur.\nErneuerung der Balkonplatten. Ersetzen von Brüstung und Metallteilen. Neuer Bodenbelag. Behandlung aller Oberflächen. Neue Entwässerung. Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H28,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L28,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M28,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P28,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G28,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q28,Datenblätter!$B$2:$K$2,0)),\" \")","v":2583},{"$f":"IFERROR(R28*$K$9*$K$14,\" \")","v":5948.6283359999998},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V28*S28,-2), \" \")","v":214200},0,0,0.15,0.3,{"$f":"IFERROR(HLOOKUP(Q28,$Y$20:AB28,9,),\" \")","v":0.3},{"$f":"IFERROR(X28*AC28,\" \")","v":64260}]
["AE","06","E2 (energetisch)","Äussere Wandbekleidung über Terrain","Fassade Wärmedämmung",{"$f":"IFERROR(VLOOKUP(G29,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung Bestand'!C12","v":"Gebäude ab 1940"},{"$f":"'Zustandserfassung Bestand'!D12","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L29=Q29,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G29,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q29,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Die Wärmedämmung fehlt oder ist unzureichend. Kondensatschäden. Behaglichkeit ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G29,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q29,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kompaktwärmedämmung. Ausführung gemäss Mindestanforderung. Energiebilanz und Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H29,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L29,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M29,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P29,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G29,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q29,Datenblätter!$B$2:$K$2,0)),\" \")","v":103},{"$f":"IFERROR(R29*$K$9*$K$14,\" \")","v":237.20817599999995},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V29*S29,-2), \" \")","v":427000},0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q29,$Y$20:AB29,10,),\" \")","v":1},{"$f":"IFERROR(X29*AC29,\" \")","v":427000}]
[null,null,"Keller,Untergeschoss"]
["I","07","G 3","Ausbau Gebäude","Kellerräume privat",{"$f":"IFERROR(VLOOKUP(G31,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B22","v":"Kellerräume privat"},{"$f":"'Zustandserfassung Bestand'!D14","v":"leichte Abnutzung "},{"$f":"IFERROR(IF(L31=Q31,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G31,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q31,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Punktuelle Beschädigungen an Wänden, Böden, Decken und inneren Türen.\nOberflächen mangelhaft."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G31,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q31,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"\nAusbesserungen an Wänden, Böden und Decken. Malerarbeiten an ausgebesserten Teilen."},{"$f":"IFERROR(VLOOKUP(H31,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L31,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M31,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P31,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G31,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q31,Datenblätter!$B$2:$K$2,0)),\" \")","v":10},{"$f":"IFERROR(R31*$K$9*$K$14,\" \")","v":23.029920000000001},"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V31*S31,-2), \" \")","v":17900},0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q31,$Y$20:AB31,12,),\" \")","v":0},{"$f":"IFERROR(X31*AC31,\" \")","v":0}]
["I","08","G 3","Ausbau Gebäude","Kellerräume allgemein",{"$f":"IFERROR(VLOOKUP(G32,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B24","v":"Kellerräume allgemein"},{"$f":"'Zustandserfassung Bestand'!D15","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G32,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q32,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Punktuelle Beschädigungen, Verschmutzungen an Wänden, Böden, Decken und inneren Türen. Oberflächen mangelhaft.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G32,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q32,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ausbesserungen (Verputz) an Wänden, Böden und Decken. Malerarbeiten an ausgebesserten Teilen."},{"$f":"IFERROR(VLOOKUP(H32,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L32,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M32,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P32,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G32,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q32,Datenblätter!$B$2:$K$2,0)),\" \")","v":13},29.938895999999996,"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V32*S32,-2), \" \")","v":23200},0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q32,$Y$20:AB32,13,),\" \")","v":0},{"$f":"IFERROR(X32*AC32,\" \")","v":0}]
["IE","09","G4 (energetisch)","Deckenbekleidung","Kellerdecke Wärmedämmung",{"$f":"IFERROR(VLOOKUP(G33,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B26","v":"Kellerdecke Wärmedämmung"},{"$f":"'Zustandserfassung Bestand'!D16","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G33,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q33,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Wärmedämmung fehlend oder mit einer Stärke von weniger als 5 cm. Behaglichkeit in Erdgeschoss-Woh- nung ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G33,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q33,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kellerdecke wärmedämmen entsprechend den Mindestanforderungen."},{"$f":"IFERROR(VLOOKUP(H33,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L33,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M33,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P33,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G33,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q33,Datenblätter!$B$2:$K$2,0)),\" \")","v":40},92.119680000000002,"x","GRG=",{"$f":"$G$5","v":776}," =",71500,0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q33,$Y$20:AB33,14,),\" \")","v":1},{"$f":"IFERROR(X33*AC33,\" \")","v":71500}]
["I","10","D 5.2","Wärmeerzeugung","Lagerung Heizöl",{"$f":"IFERROR(VLOOKUP(G34,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":0},{"$f":"'Zustandserfassung Bestand'!C17","v":"-"},{"$f":"'Zustandserfassung Bestand'!D17","v":"-"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G34,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q34,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G34,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q34,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H34,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L34,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M34,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P34,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G34,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q34,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","FW+FG=",{"$f":"$G$11+$G$12","v":2328}," ="," ",0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q34,$Y$20:AB34,15,),\" \")","v":" "}," "]
["I","11","D 5.2","Wärmeerzeugung","Wärmeerzeugung",{"$f":"IFERROR(VLOOKUP(G35,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung Bestand'!C18","v":"mit Warmwasser"},{"$f":"'Zustandserfassung Bestand'!D18","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G35,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q35,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Dämmung teilweise mangelhaft. Wirkungsgrad unsicher. Steuerung funktioniert nicht einwandfrei."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G35,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q35,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Dämmung ausbessern. Einregulieren der Anlage. Steuerung und Wirkungsgrad überprüfen. Energieberater beiziehen."},{"$f":"IFERROR(VLOOKUP(H35,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L35,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M35,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P35,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G35,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q35,Datenblätter!$B$2:$K$2,0)),\" \")","v":1},2.3029919999999997,"x","FW+FG=",{"$f":"$G$11+$G$12","v":2328}," =",5400,0,0.05,0,0.2,{"$f":"IFERROR(HLOOKUP(Q35,$Y$20:AB35,16,),\" \")","v":0.05},270]
["I","12","D 5.3","Wärmehauptverteilung","Wärmeverteilung",{"$f":"IFERROR(VLOOKUP(G36,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B35","v":"Wärmeverteilung"},{"$f":"'Zustandserfassung Bestand'!D19","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G36,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q36,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Punktuelle Roststellen und teilweise undichte Stellen an den Armaturen. Dämmung teilweise mangelhaft. Geräusche, Anlage schlecht entlüftbar. Einige Heiz- körper werden nicht richtig warm. Strömgeräusche hörbar."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G36,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q36,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Reparaturen am Netz. Ausbessern der Dämmungen. Hydraulischer Abgleich. (Radiatoren entlüften.)"},{"$f":"IFERROR(VLOOKUP(H36,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},{"$f":"IF(AND(F61=2,L61=\"d\"),\"c\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L36,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M36,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P36,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G36,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q36,Datenblätter!$B$2:$K$2,0)),\" \")","v":214},492.84028799999999,"x","AW=",{"$f":"$G$14","v":36}," =",17700,0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q36,$Y$20:AB36,17,),\" \")","v":0},0]
["I","13","D 8.4","Versorgungsleitungen","Versorgung Wasser, Gas",{"$f":"IFERROR(VLOOKUP(G37,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B37","v":"Versorgung Wasser,Gas"},{"$f":"'Zustandserfassung Bestand'!D20","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G37,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q37,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Veraltete und defekte Leitungen. Gebäude über 40jährig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G37,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q37,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärungen: Gaswerk / Wasserwerk. Auswechseln der Hauszuleitungen ab Gebäudeeintritt bis Zähler."},{"$f":"IFERROR(VLOOKUP(H37,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L37,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M37,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P37,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G37,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q37,Datenblätter!$B$2:$K$2,0)),\" \")","v":73},168.11841599999997,"x","AW=",{"$f":"$G$14","v":36}," =",6100,0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q37,$Y$20:AB37,18,),\" \")","v":0},0]
["I","14","D 8.5","Entsorgungsleitungen","Entsorgung Wasser",{"$f":"IFERROR(VLOOKUP(G38,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung Bestand'!C21","v":"Fallstränge und Grundleitungen"},{"$f":"'Zustandserfassung Bestand'!D21","v":"grössere Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G38,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q38,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Es ist mit defekten Stellen zu rechnen. Verstopfungen. Schlechter Abfluss."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G38,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q38,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"TV-Untersuch. Teilersatz (< 20%) der Leitungen."},{"$f":"IFERROR(VLOOKUP(H38,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},{"$f":"IF(OR(L65=\"d\",M65=\"d\"),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L38,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M38,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P38,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G38,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q38,Datenblätter!$B$2:$K$2,0)),\" \")","v":509},1172.2229279999997,"x","AW=",{"$f":"$G$14","v":36}," =",42200,0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q38,$Y$20:AB38,19,),\" \")","v":0},0]
["I","15","E 3.2","Türen","Keller Aussentüren und Tore",{"$f":"IFERROR(VLOOKUP(G39,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B42","v":"Aussentüren und Tore"},{"$f":"'Zustandserfassung Bestand'!D22","v":"grössere Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G39,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q39,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Aussentüren und Tore (< 50%) beschädigt. Schliessung defekt, Füllung angefault. Verrostete Sockelbleche und Beschläge."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G39,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q39,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Teilersatz von Aussentüren und Toren. Auswechseln von Sockelblechen. Neue Beschläge und Schliessung. Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H39,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},null,{"$f":"IFERROR(VLOOKUP(L39,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M39,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P39,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G39,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q39,Datenblätter!$B$2:$K$2,0)),\" \")","v":11},25.332911999999997,"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V39*S39,-2), \" \")","v":19700},0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q39,$Y$20:AB39,20,),\" \")","v":0.2},3940]
["A","16","E3.1","Fenster","Kellerfenster",{"$f":"IFERROR(VLOOKUP(G40,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B44","v":"Kellerfenster"},{"$f":"'Zustandserfassung Bestand'!D23","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G40,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q40,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G40,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q40,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kompletter Ersatz der Kellerfenster und Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H40,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L40,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M40,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P40,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G40,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q40,Datenblätter!$B$2:$K$2,0)),\" \")","v":27},62.180783999999996,"x","GRG=",{"$f":"$G$5","v":776}," =",48300,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q40,$Y$20:AB40,21,),\" \")","v":0.3},14490]
[null,null,"Treppenhäuser",null,null,{"$f":"IFERROR(VLOOKUP(G41,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L41,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M41,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P41,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G41,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q41,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","17","G 3","Wandbekleidung","Treppenhaus: Wände",{"$f":"IFERROR(VLOOKUP(G42,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B46","v":"Treppenhaus,Wände"},{"$f":"'Zustandserfassung Bestand'!D25","v":"leichte Abnutzung "},{"$f":"IFERROR(IF(L42=Q42,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G42,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q42,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Verschmutzte Oberflächen. Untergrund in Ordnung."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G42,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q42,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Wände streichen."},{"$f":"IFERROR(VLOOKUP(H42,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},{"$f":"_xlfn.IFS(L43=\"c\",\"c\",L43=\"d\",\"d\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(L42,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M42,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P42,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G42,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q42,Datenblätter!$B$2:$K$2,0)),\" \")","v":381},{"$f":"IFERROR(R42*$K$9*$K$14,\" \")","v":877.43995199999995},"x","ATxAWG=",{"$f":"$G$13*$G$10","v":12}," =",{"$f":"IFERROR(ROUND(V42*S42,-2), \" \")","v":10500},0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q42,$Y$20:AB42,23,),\" \")","v":0},{"$f":"IFERROR(X42*AC42,\" \")","v":0}]
["I","18","C","Konstruktion Gebäude","Treppen und Podeste",{"$f":"IFERROR(VLOOKUP(G43,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C26","v":"Treppen und Podeste"},{"$f":"'Zustandserfassung Bestand'!D26","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G43,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q43,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Treppenwangen und Geländer in gutem Zustand. Punktuelle Schäden an Stufen und Treppenkanten, freigelegte Haarrisse und Fugen. Oberflächen schmutzig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G43,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q43,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Örtliche Betonsanierung. Materialübergänge ausfugen. Tritte reinigen und imprägnieren. Streichen der Geländer."},{"$f":"IFERROR(VLOOKUP(H43,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L43,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M43,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P43,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G43,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q43,Datenblätter!$B$2:$K$2,0)),\" \")","v":663},1526.8836959999996,"x","ATxAWG=",{"$f":"$G$13*$G$10","v":12}," =",18300,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q43,$Y$20:AB43,24,),\" \")","v":0},0]
["I","19","E 3.2","Türen","Treppenhaus:Eingangstüre",{"$f":"IFERROR(VLOOKUP(G44,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B51","v":"Treppenhaus:Eingangstüre"},{"$f":"'Zustandserfassung Bestand'!D27","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G44,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q44,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Hauseingangstüre genügt den Anforderungen nicht mehr. Flügel und Rahmen stark beschädigt. Einbruchsicherheit nicht gewährleistet."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G44,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q44,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neue Hauseingangstüre mit guter Wärmedämmung inklusive Beschläge und Garnituren. Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H44,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L44,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M44,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P44,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G44,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q44,Datenblätter!$B$2:$K$2,0)),\" \")","v":2520},5803.5398399999995,"x","AT=",{"$f":"$G$13","v":4}," =",23200,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q44,$Y$20:AB44,25,),\" \")","v":0.3},6960]
["I","20","G 1.4","Innentür","Wohnungstüren",{"$f":"IFERROR(VLOOKUP(G45,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B53","v":"Wohnungstüren"},{"$f":"'Zustandserfassung Bestand'!D28","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G45,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q45,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Keine kostenwirksamen Massnahmen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G45,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q45,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz Flügel und Rahmen, inkl. Schliessung und Spion. Oberflächenbehandlung innen und aussen."},{"$f":"IFERROR(VLOOKUP(H45,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L45,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M45,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P45,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G45,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q45,Datenblätter!$B$2:$K$2,0)),\" \")","v":958},2206.2663359999997,"x","AW=",{"$f":"$G$14","v":36}," =",79400,0,0.1,0,0.3,{"$f":"IFERROR(HLOOKUP(Q45,$Y$20:AB45,26,),\" \")","v":0.3},23820]
["I","21","D 1","Elektroanlage","Starkstrom:Hauszul,Messung,Vert.",{"$f":"IFERROR(VLOOKUP(G46,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung Bestand'!C29","v":"Messung im Treppenhaus"},{"$f":"'Zustandserfassung Bestand'!D29","v":"gut"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G46,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q46,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Lei- stungsbezug genügend.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G46,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q46,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Keine kostenwirksamen Massnahmen."},{"$f":"IFERROR(VLOOKUP(H46,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"a"},{"$f":"IF($L$47=\"d\",\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L46,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":1},{"$f":"IFERROR(VLOOKUP(M46,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},1,{"$f":"IFERROR(VLOOKUP(P46,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"a"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G46,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q46,Datenblätter!$B$2:$K$2,0)),\" \")","v":0},0,"x","FW=",{"$f":"$G$11","v":2328}," =",0,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q46,$Y$20:AB46,27,),\" \")","v":0},0]
["I","22","D 1","Elektroanlage","Starkstrom:Gemeinanlagen",{"$f":"IFERROR(VLOOKUP(G47,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B59","v":"Starkstrom:Gemeinanlagen"},{"$f":"'Zustandserfassung Bestand'!D30","v":"gut"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G47,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q47,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Leistungsbezug genügend.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G47,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q47,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Keine kostenwirksamen Massnahmen."},{"$f":"IFERROR(VLOOKUP(H47,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"a"},null,{"$f":"IFERROR(VLOOKUP(L47,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":1},{"$f":"IFERROR(VLOOKUP(M47,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},1,{"$f":"IFERROR(VLOOKUP(P47,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"a"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G47,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q47,Datenblätter!$B$2:$K$2,0)),\" \")","v":0},0,"x","FW=",{"$f":"$G$11","v":2328}," =",0,0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q47,$Y$20:AB47,28,),\" \")","v":0},0]
["I","23","D 1","Elektroanlage","Schwachstrom",{"$f":"IFERROR(VLOOKUP(G48,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B61","v":"Schwachstrom"},{"$f":"'Zustandserfassung Bestand'!D31","v":"-"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G48,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q48,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G48,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q48,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H48,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L48,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M48,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P48,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G48,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q48,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","AW=",{"$f":"$G$14","v":36}," ="," ",0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q48,$Y$20:AB48,29,),\" \")","v":" "}," "]
["I","24","D 9","Transportanlage","Aufzug",{"$f":"IFERROR(VLOOKUP(G49,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B63","v":"Aufzug"},{"$f":"'Zustandserfassung Bestand'!D32","v":"-"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G49,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q49,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G49,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q49,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H49,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L49,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M49,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P49,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G49,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q49,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","ATxAWG=",{"$f":"$G$13*$G$10","v":12}," ="," ",0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q49,$Y$20:AB49,30,),\" \")","v":" "}," "]
[null,null,"Dach und Dachraum",null,null,{"$f":"IFERROR(VLOOKUP(G50,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(H50,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L50,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M50,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P50,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G50,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q50,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["A","25","C","Konstruktion Gebäude","Tragwerk Dach",{"$f":"IFERROR(VLOOKUP(G51,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B65","v":"Tragwerk Dach"},{"$f":"'Zustandserfassung Bestand'!D34","v":"leichte Abnutzung "},{"$f":"IFERROR(IF(L51=Q51,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G51,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q51,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Tragwerk in Ordnung. Holzwerk gesund, Anzeichen von vereinzeltem Schädlingsbefall."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G51,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q51,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Holzschutzbehandlung für gesamtes Tragwerk."},{"$f":"IFERROR(VLOOKUP(H51,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L51,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M51,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P51,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G51,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q51,Datenblätter!$B$2:$K$2,0)),\" \")","v":17},{"$f":"IFERROR(R51*$K$9*$K$14,\" \")","v":39.150863999999991},"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V51*S51,-2), \" \")","v":30400},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q51,$Y$20:AB51,32,),\" \")","v":0},{"$f":"IFERROR(X51*AC51,\" \")","v":0}]
["A","26",{"$f":"IF(G52=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachhaut","Dachdeckung",{"$f":"IFERROR(VLOOKUP(G52,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C35","v":"Steildach"},{"$f":"'Zustandserfassung Bestand'!D35","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G52,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q52,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G52,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q52,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."},{"$f":"IFERROR(VLOOKUP(H52,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(F52=1,$L$51=\"c\"),\"c\",\" \")&IF(AND(F52=1,$L$51=\"d\"),\"d\",\" \")","v":"  "},{"$f":"IFERROR(VLOOKUP(L52,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M52,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P52,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G52,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q52,Datenblätter!$B$2:$K$2,0)),\" \")","v":114},262.54108799999995,"x","GRG=",776," =",203700,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q52,$Y$20:AB52,33,),\" \")","v":0.2},{"$f":"IFERROR(X52*AC52,\" \")","v":40740}]
["A","27",{"$f":"IF(G52=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachhaut","Dachaufbauten massiv",{"$f":"IFERROR(VLOOKUP(G53,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B71","v":"Dachbauten massiv"},{"$f":"'Zustandserfassung Bestand'!D36","v":"-"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G53,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q53,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G53,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q53,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H53,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},{"$f":"IF(AND(F56=1,OR(L56=\"d\",M56=\"d\")),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L53,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M53,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P53,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G53,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q53,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","GRG=",776," ="," ",0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q53,$Y$20:AB53,34,),\" \")","v":" "}," "]
["A","28","F 2","Einbaute zu Dach","Dachaufbauten Glas",{"$f":"IFERROR(VLOOKUP(G54,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B73","v":"Dachaufbauten Glas"},{"$f":"'Zustandserfassung Bestand'!D37","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G54,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q54,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Konstruktion rostig. Verglasung defekt, Kondenswasser. Abdichtungen gelöst und undicht. An- und Abschlüsse sind beschädigt."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G54,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q54,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ersatz der ganzen Konstruktion mit Verglasung und allen An- und Abschlüssen."},{"$f":"IFERROR(VLOOKUP(H54,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L54,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M54,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P54,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G54,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q54,Datenblätter!$B$2:$K$2,0)),\" \")","v":58},133.57353599999999,"x","GRG=",776," =",103700,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q54,$Y$20:AB54,35,),\" \")","v":0.3},31110]
["A","29","F 2","Einbaute zu Dach","Dachgauben",{"$f":"IFERROR(VLOOKUP(G55,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B75","v":"Dachgauben"},{"$f":"'Zustandserfassung Bestand'!D38","v":"-"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G55,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q55,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G55,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q55,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H55,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L55,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M55,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P55,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G55,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q55,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","GRG=",776," ="," ",0,0,0,0.5,{"$f":"IFERROR(HLOOKUP(Q55,$Y$20:AB55,36,),\" \")","v":" "}," "]
["AE","30","F (energetisch)","Bedachung Gebäude ","Dach Wärmedämmung",{"$f":"IFERROR(VLOOKUP(G56,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung Bestand'!C39","v":"Steildach,Dachgeschoss nicht ausgebaut"},{"$f":"'Zustandserfassung Bestand'!D39","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G56,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q56,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Wärmedämmung unvollständig oder Stärke der Dämmschicht ist ungenügend.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G56,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q56,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Entfernung der bestehenden Wärmedämmung. Neue Wärmedämmung mit Gehbelag auf Estrichboden. Energiebilanz und Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H56,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(OR(F52=2,F52=3),OR(M52=\"d\",L52=\"d\"),F56=3),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L56,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M56,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P56,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G56,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q56,Datenblätter!$B$2:$K$2,0)),\" \")","v":54},124.36156799999999,"x","GRG=",776," =",96500,0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q56,$Y$20:AB56,37,),\" \")","v":1},96500]
["A","31",{"$f":"IF(G57=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachhaut","Dachabschlüsse",{"$f":"IFERROR(VLOOKUP(G57,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C40","v":"Steildach"},{"$f":"'Zustandserfassung Bestand'!D40","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G57,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q57,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G57,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q57,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."},{"$f":"IFERROR(VLOOKUP(H57,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")&_xlfn.IFS(OR(L52=\"d\",M52=\"d\"),\"d\",OR(L52=\"b\",M52=\"b\"),\"b\")&IF(AND(F56=1,F56=3,OR(L56=\"c\",L56=\"d\",M56=\"c\",M56=\"d\")),\"d\",\" \")","v":"dd "},{"$f":"IFERROR(VLOOKUP(L57,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M57,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P57,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G57,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q57,Datenblätter!$B$2:$K$2,0)),\" \")","v":114},262.54108799999995,"x","GRG=",776," =",203700,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q57,$Y$20:AB57,38,),\" \")","v":0.2},40740]
["I","32","G 1.4","Ausbau Gebäude","Dachraum",{"$f":"IFERROR(VLOOKUP(G58,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B84","v":"Dachraum"},{"$f":"'Zustandserfassung Bestand'!D41","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G58,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q58,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Räume schlecht aufgeteilt. Türen zum Treppenhaus und Lattenverschläge erheblich beschädigt. Elektrische Anlagen veraltet.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G58,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q58,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neue Abschlusstüren, Lattenverschläge und Elektro- installationen."},{"$f":"IFERROR(VLOOKUP(H58,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L58,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M58,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P58,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G58,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q58,Datenblätter!$B$2:$K$2,0)),\" \")","v":26},59.877791999999992,"x","GRG=",776," =",46500,0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q58,$Y$20:AB58,39,),\" \")","v":0.3},13950]
[null,null,"Wohnungen: Allgemein",null,null,{"$f":"IFERROR(VLOOKUP(G59,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L59,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M59,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P59,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G59,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q59,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","33","D 1","Elektroanlage","Elektroanlagen Wohnungen",{"$f":"IFERROR(VLOOKUP(G60,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B86","v":"Elektroanlagen Wohnungen"},{"$f":"'Zustandserfassung Bestand'!D43","v":"grössere Abnutzung "},{"$f":"IFERROR(IF(L60=Q60,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G60,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q60,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Installationen teilweise mangelhaft, zu schwache Absicherung.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G60,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q60,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neuinstallation von Unterputzleitungen (< 50%). Neue Unterverteilung mit 10 Ampère absichern. Bad auf Fehlerstromschutzschalter. Drahtauswechslungen."},{"$f":"IFERROR(VLOOKUP(H60,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},null,{"$f":"IFERROR(VLOOKUP(L60,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M60,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P60,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G60,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q60,Datenblätter!$B$2:$K$2,0)),\" \")","v":39},{"$f":"IFERROR(R60*$K$9*$K$14,\" \")","v":89.816687999999999},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V60*S60,-2), \" \")","v":209100},0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q60,$Y$20:AB60,41,),\" \")","v":0.2},{"$f":"IFERROR(X60*AC60,\" \")","v":41820}]
["I","34","D 5.3","Wärmehauptverteilung","Wärmeabgabe",{"$f":"IFERROR(VLOOKUP(G61,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C44","v":"Heizkörper"},{"$f":"'Zustandserfassung Bestand'!D44","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G61,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q61,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Heizkörper verschmutzt. Schlechter Durchfluss, Anlage verschlammt. Vorlauftemperatur liegt im Normalfall unter 60 °C."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G61,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q61,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Aus- und Einbau, entschlammen und streichen der Heizkörper. Füllen und entlüften der Anlage."},{"$f":"IFERROR(VLOOKUP(H61,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L61,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M61,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P61,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G61,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q61,Datenblätter!$B$2:$K$2,0)),\" \")","v":9},20.726927999999997,"x","FW=",{"$f":"$G$11","v":2328}," =",48300,0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q61,$Y$20:AB61,42,),\" \")","v":0},0]
["I","35","D 8.4 ","Versorgungsleitung","Kaltwasserverteilung",{"$f":"IFERROR(VLOOKUP(G62,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B91","v":"Kaltwasserverteilung"},{"$f":"'Zustandserfassung Bestand'!D45","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G62,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q62,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Leitungen in Ordnung. Guter Durchfluss. Leitungsarmaturen undicht oder schlecht regulierbar. Dämmung teilweise mangelhaft.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G62,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q62,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Auswechseln von Armaturen und Teilstücken. Ausbessern Dämmung soweit zugänglich."},{"$f":"IFERROR(VLOOKUP(H62,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L62,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M62,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P62,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G62,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q62,Datenblätter!$B$2:$K$2,0)),\" \")","v":214},492.84028799999999,"x","AW=",{"$f":"$G$14","v":36}," =",17700,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q62,$Y$20:AB62,43,),\" \")","v":0},0]
["I","36","D 8.4 ","Versorgungsleitung","Warmwasserverteilung",{"$f":"IFERROR(VLOOKUP(G63,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C46","v":"Mit zentraler Aufbereitung"},{"$f":"'Zustandserfassung Bestand'!D46","v":"leichte Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G63,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q63,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Leitungen in Ordnung, keine Beschädigung sichtbar. Dämmung teilweise mangelhaft. Leitungsarmaturen undicht oder schlecht regulierbar."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G63,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q63,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Auswechseln von Leitungsarmaturen und Teilstücken.\nAusbessern der Dämmung, soweit zugänglich."},{"$f":"IFERROR(VLOOKUP(H63,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L63,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M63,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P63,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G63,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q63,Datenblätter!$B$2:$K$2,0)),\" \")","v":214},492.84028799999999,"x","AW=",{"$f":"$G$14","v":36}," =",17700,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q63,$Y$20:AB63,44,),\" \")","v":0},0]
["I","37","D 8.4 ","Versorgungsleitung","Gasverteilung",{"$f":"IFERROR(VLOOKUP(G64,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B96","v":"Gasverteilung"},{"$f":"'Zustandserfassung Bestand'!D47","v":"-"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G64,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q64,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G64,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q64,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H64,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L64,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M64,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P64,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G64,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q64,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","AW=",{"$f":"$G$14","v":36}," ="," ",0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q64,$Y$20:AB64,45,),\" \")","v":" "}," "]
["I","38","D 8.4 ","Versorgungsleitung","Entsorgungsleitung bis Kellerdecke",{"$f":"IFERROR(VLOOKUP(G65,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B98","v":"Entsorgungsleitung bis Kellerdecke"},{"$f":"'Zustandserfassung Bestand'!D48","v":"grössere Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G65,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q65,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"-"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G65,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q65,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"-"},{"$f":"IFERROR(VLOOKUP(H65,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},{"$f":"IF($L$38=\"d\",\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L65,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M65,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P65,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G65,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q65,Datenblätter!$B$2:$K$2,0)),\" \")","v":"e"}," ","x","AW=",{"$f":"$G$14","v":36}," ="," ",0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q65,$Y$20:AB65,46,),\" \")","v":0}," "]
["A","39","E 3.1","Fenster","Fenster",{"$f":"IFERROR(VLOOKUP(G66,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B100","v":"Fenster"},{"$f":"'Zustandserfassung Bestand'!D49","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G66,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q66,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig. Ungenügende Wärmedämmung vorhanden."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G66,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q66,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kompletter Ersatz der Fenster. Oberflächenbehandlung und Versiegelung gegen Mauerwerk. Energieberater beiziehen."},{"$f":"IFERROR(VLOOKUP(H66,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L66,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M66,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P66,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G66,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q66,Datenblätter!$B$2:$K$2,0)),\" \")","v":45},103.63463999999999,"x","FW=",{"$f":"$G$11","v":2328}," =",241300,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q66,$Y$20:AB66,47,),\" \")","v":0.3},72390]
["A","40","E 3.3","Sonnenschutz","Wetterschutz",{"$f":"IFERROR(VLOOKUP(G67,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C50","v":"Jalousien"},{"$f":"'Zustandserfassung Bestand'!D50","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G67,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q67,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Jalousieläden beschädigt. Oberflächen verwittert.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G67,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q67,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz der Jalousieläden. Komplette Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H67,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L67,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M67,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P67,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G67,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q67,Datenblätter!$B$2:$K$2,0)),\" \")","v":19},43.756847999999991,"x","FW=",{"$f":"$G$11","v":2328}," =",101900,0,0,0,0.25,{"$f":"IFERROR(HLOOKUP(Q67,$Y$20:AB67,48,),\" \")","v":0.25},25475]
["A","41","E 3.3","Sonnenschutz","Sonnenschutz",{"$f":"IFERROR(VLOOKUP(G68,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B105","v":"Sonnenschutz"},{"$f":"'Zustandserfassung Bestand'!D51","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G68,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q68,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Markisen nicht funktionsfähig. Stoffteile stark verwittert oder beschädigt. Bedienungselemente defekt."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G68,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q68,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz der Markisen. Energienachweis und Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H68,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L68,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M68,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P68,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G68,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q68,Datenblätter!$B$2:$K$2,0)),\" \")","v":6},13.817951999999998,"x","FW=",{"$f":"$G$11","v":2328}," =",32200,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q68,$Y$20:AB68,49,),\" \")","v":0.2},6440]
["I","42","G 1.4","Trennwand Tür,Tor","Türen,Innenausbauten",{"$f":"IFERROR(VLOOKUP(G69,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B107","v":"Türen,Innenausbauten"},{"$f":"'Zustandserfassung Bestand'!D52","v":"grössere Abnutzung "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G69,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q69,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Holzteile und Beschläge nicht mehr funktionsfähig (< 50%). Oberflächen schadhaft."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G69,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q69,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ersatz der Holzteile und Beschläge (< 50%). Komplette Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H69,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},null,{"$f":"IFERROR(VLOOKUP(L69,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M69,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P69,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G69,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q69,Datenblätter!$B$2:$K$2,0)),\" \")","v":24},55.271807999999993,"x","FW=",{"$f":"$G$11","v":2328}," =",128700,0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q69,$Y$20:AB69,50,),\" \")","v":0.1},12870]
[null,null,"Wohnungen: Zimmer,Korridor",null,null,{"$f":"IFERROR(VLOOKUP(G70,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L70,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M70,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P70,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G70,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q70,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","43","G 2.2","Bodenbelag","Bodenbeläge",{"$f":"IFERROR(VLOOKUP(G71,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C54","v":"Parkett"},{"$f":"'Zustandserfassung Bestand'!D54","v":"grössere Abnutzung "},{"$f":"IFERROR(IF(L71=Q71,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G71,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q71,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Lose Parkettelemente (≤ 25%), Flecken und Verschleissstellen verbreitet. Sockelleisten beschädigt oder nicht vorhanden."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G71,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q71,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ausbessern (≤ 25%). Ganze Fläche schleifen und imprägnieren. Sockelleisten ersetzen."},{"$f":"IFERROR(VLOOKUP(H71,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},null,{"$f":"IFERROR(VLOOKUP(L71,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M71,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P71,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G71,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q71,Datenblätter!$B$2:$K$2,0)),\" \")","v":20},{"$f":"IFERROR(R71*$K$9*$K$14,\" \")","v":46.059840000000001},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V71*S71,-2), \" \")","v":107200},0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q71,$Y$20:AB71,52,),\" \")","v":0},{"$f":"IFERROR(X71*AC71,\" \")","v":0}]
["I","44","G 3","Wandbekleidung","Wandverkleidungen",{"$f":"IFERROR(VLOOKUP(G72,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C55","v":"Anstriche"},{"$f":"'Zustandserfassung Bestand'!D55","v":"leichte Abnutzung "},{"$f":"IFERROR(IF(L72=Q72,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G72,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q72,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Untergrund in Ordnung. Oberflächen schmutzig oder abgenutzt (< 25%)."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G72,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q72,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Oberflächen neu streichen (< 25%)."},{"$f":"IFERROR(VLOOKUP(H72,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},null,{"$f":"IFERROR(VLOOKUP(L72,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M72,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P72,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G72,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q72,Datenblätter!$B$2:$K$2,0)),\" \")","v":15},{"$f":"IFERROR(R72*$K$9*$K$14,\" \")","v":34.544879999999992},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V72*S72,-2), \" \")","v":80400},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q72,$Y$20:AB72,53,),\" \")","v":0},{"$f":"IFERROR(X72*AC72,\" \")","v":0}]
["I","45","G 4","Deckenbekleidung","Deckenverkleidungen",{"$f":"IFERROR(VLOOKUP(G73,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C56","v":"Gipsdecken"},{"$f":"'Zustandserfassung Bestand'!D56","v":"leichte Abnutzung "},{"$f":"IFERROR(IF(L73=Q73,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G73,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q73,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Oberflächen verschmutzt. Untergrund in gutem Zustand. Örtliche Haarrisse."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G73,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q73,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Oberflächen neu streichen und Risse ausbessern."},{"$f":"IFERROR(VLOOKUP(H73,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"b"},{"$f":"IF(AND(OR(F73=1,F73=2),$L$25=\"c\",$F$25=1),\"c\",\" \")&IF(AND(OR(F73=1,F73=2),$L$25=\"d\",$F$25=1),\"d\",\" \")","v":"  "},{"$f":"IFERROR(VLOOKUP(L73,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IFERROR(VLOOKUP(M73,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},2,{"$f":"IFERROR(VLOOKUP(P73,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"b"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G73,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q73,Datenblätter!$B$2:$K$2,0)),\" \")","v":11},{"$f":"IFERROR(R73*$K$9*$K$14,\" \")","v":25.332911999999997},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V73*S73,-2), \" \")","v":59000},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q73,$Y$20:AB73,54,),\" \")","v":0},{"$f":"IFERROR(X73*AC73,\" \")","v":0}]
[null,null,"Wohnungen: Nassräume",null,null,{"$f":"IFERROR(VLOOKUP(G74,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L74,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M74,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P74,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G74,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q74,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","46","G 5.2","Einbauküche","Küche ",{"$f":"IFERROR(VLOOKUP(G75,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B120","v":"Küche"},{"$f":"'Zustandserfassung Bestand'!D58","v":"grössere Abnutzung "},{"$f":"IFERROR(IF(L75=Q75,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G75,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q75,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Wände und Decken verschmutzt. Plattenbeläge einwandfrei. Bodenbeläge beschädigt. Kücheneinrichtung und Apparate veraltet oder abgenutzt. Bedienungsarmaturen dicht und regulierbar. Elektrische Installationen ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G75,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q75,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neue Küchenkombination ohne Veränderung der Anordnung. Ausbessern Bodenbeläge, streichen von Decken und Wänden. Neue elektrische Installation. Auf energiesparende Geräte achten."},{"$f":"IFERROR(VLOOKUP(H75,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},{"$f":"IF(OR($L$62=\"d\",$L$63=\"d\",$M$63=\"d\",$L$65=\"d\",$M$65=\"d\"),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L75,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M75,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P75,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G75,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q75,Datenblätter!$B$2:$K$2,0)),\" \")","v":6548},{"$f":"IFERROR(R75*$K$9*$K$14,\" \")","v":15079.991615999998},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V75*S75,-2), \" \")","v":542900},0,0,0.2,0.4,{"$f":"IFERROR(HLOOKUP(Q75,$Y$20:AB75,56,),\" \")","v":0.2},{"$f":"IFERROR(X75*AC75,\" \")","v":108580}]
["I","47","D 8.1","Armaturen","Bad-WC",{"$f":"IFERROR(VLOOKUP(G76,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung Bestand'!C59","v":"Bad-WC zusammen"},{"$f":"'Zustandserfassung Bestand'!D59","v":"grössere Abnutzung "},{"$f":"IFERROR(IF(L76=Q76,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G76,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q76,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Decken und Wandanstriche verschmutzt oder abgeblättert. Plattenbeläge teilweise gelöst. Fugen ausgebrochen oder undicht. Maximal zwei sanitäre Apparate beschädigt. Bedienungsarmaturen veraltet oder undicht. Elektrische Installationen genügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G76,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q76,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Auswechseln von maximal zwei sanitären Apparaten. Auswechseln der Armaturen.\nErneuern von Kittfugen. Ersetzen von einzelnen Platten. Anstrich Wände und Decken."},{"$f":"IFERROR(VLOOKUP(H76,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"c"},{"$f":"IF(OR($L$62=\"d\",$L$63=\"d\",$M$63=\"d\",$L$65=\"d\",$M$65=\"d\"),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L76,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":3},{"$f":"IFERROR(VLOOKUP(M76,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},3,{"$f":"IFERROR(VLOOKUP(P76,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"c"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G76,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q76,Datenblätter!$B$2:$K$2,0)),\" \")","v":2642},{"$f":"IFERROR(R76*$K$9*$K$14,\" \")","v":6084.5048639999995},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V76*S76,-2), \" \")","v":219000},0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q76,$Y$20:AB76,57,),\" \")","v":0.2},{"$f":"IFERROR(X76*AC76,\" \")","v":43800}]
["I","48","D 7","Lufttechnische Anlage","Abluftanlagen",{"$f":"IFERROR(VLOOKUP(G77,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":0},{"$f":"'Zustandserfassung Bestand'!C60","v":"-"},{"$f":"'Zustandserfassung Bestand'!D60","v":"-"},{"$f":"IFERROR(IF(L77=Q77,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G77,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q77,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G77,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q77,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H77,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L77,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M77,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P77,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G77,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q77,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "},{"$f":"IFERROR(R77*$K$9*$K$14,\" \")","v":" "},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V77*S77,-2), \" \")","v":" "},0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q77,$Y$20:AB77,58,),\" \")","v":" "},{"$f":"IFERROR(X77*AC77,\" \")","v":" "}]
[null,null,"Gewerberäume",null,null,{"$f":"IFERROR(VLOOKUP(G78,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L78,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M78,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IF(MAX(N78:O78)=0,\" \",MAX(N78:O78))","v":" "},{"$f":"IFERROR(VLOOKUP(P78,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G78,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q78,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","49","D",null,"Gewerberäume",{"$f":"IFERROR(VLOOKUP(G79,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"Datenblätter!B128","v":"Gewerberäume"},{"$f":"'Zustandserfassung Bestand'!D62","v":"-"},{"$f":"IFERROR(IF(L79=Q79,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G79,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q79,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G79,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q79,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "}," ",null," "," "," "," ",{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G79,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q79,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "},{"$f":"IFERROR(R79*$K$9*$K$14,\" \")","v":" "},"x","FG=",{"$f":"G12","v":0}," =",{"$f":"IFERROR(ROUND(V79*S79,-2), \" \")","v":" "},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q79,$Y$20:AB79,60,),\" \")","v":" "},{"$f":"IFERROR(X79*AC79,\" \")","v":" "}]
[null,null,"Baustelleneinrichtung"]
["A","50","B","Vorbereitung","Gerüste und Baustelleneinrichtung",{"$f":"IFERROR(VLOOKUP(G81,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},"Gerüste und Baustelleneinrichtung",{"$f":"'Zustandserfassung Bestand'!D64","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L81=Q81,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Zustandserfassung '!G81,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q81,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Die Diagnosecodes c und d dominieren.\nFassade und Dach in schlechtem Zustand, grössere Abnutzung in allen Haustechniksystemen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Zustandserfassung '!G81,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Zustandserfassung '!Q81,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Massnahmen erfordern eine intensive Baustelleneinrichtung und ein Gerüst. (Dauer > 5 Monate)\n"},"d",{"$f":"IF(AND(OR(F81=1,F81=2),$L$25=\"c\"),\"c\",\" \")&IF(AND(OR(F81=1,F81=2),$L$25=\"d\"),\"d\",\" \")","v":" d"},4," ",4,"d",{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Zustandserfassung '!G81,Datenblätter!$B$2:$B$130,0),MATCH('Zustandserfassung '!Q81,Datenblätter!$B$2:$K$2,0)),\" \")","v":63},{"$f":"IFERROR(R81*$K$9*$K$14,\" \")","v":145.08849599999999},"x","FF=",{"$f":"G9","v":1800}," =",{"$f":"IFERROR(ROUND(V81*S81,-2), \" \")","v":261200},0,0.1,0.2,0.4,{"$f":"IFERROR(HLOOKUP(Q81,$Y$20:AB81,62,),\" \")","v":0.4},{"$f":"IFERROR(X81*AC81,\" \")","v":104480}]
[]
[null,null,"Total Instandsetzungskosten (inkl. energetische Massnahmen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(X23:X81),-3)","v":4474000},null,null,null,null,{"$f":"AD83/X83","v":0.30911935628073312},{"$f":"ROUND(SUM(AD23:AD81),-3)","v":1383000}]

{"sheet":"Investitionsstrategien","index":10,"n_rows":54,"n_cols":22,"rows_kept":54,"cut":false,"hidden":false,"merged":[[36,0,37,0],[11,0,11,21],[14,0,14,21],[26,0,26,21],[0,1,0,21],[1,1,1,4],[1,6,1,9],[1,11,1,14],[1,16,1,19]]}
[null,"Investitionsstrategien"]
["Strukturelle Massnahmen","Light",null,null,null,null,"Medium",null,null,null,null,"Max",null,null,null,null,"Extra"]
["Konzeptionelle Massnahmen","-","-","Aufstockung","Aufstockung ",null,"-","-","Aufstockung","Aufstockung ",null,"-","-","Aufstockung","Aufstockung ",null,"-","-","Aufstockung","Aufstockung ",null,"Ersatzneubau"]
["Energetische Massnhamen","-","mit","-","mit",null,"-","mit","-","mit",null,"-","mit","-","mit",null,"-","mit","-","mit"]
["Anteil der wertvermehrenden Investitionen \n[in % der strukturellen Massnahmen]",0.5,0.6,0.5,0.6,null,0.5,0.6,0.5,0.6,null,0.5,0.6,0.5,0.6,null,0.7,0.7,0.7,0.7,null,"-"]
["Amortisationsdauer\nDurchschnittliche Amortisationsdauer der wertvermehrenden Investitionen\n[Jahre]",25,25,25,25,null,25,25,25,25,null,25,25,25,25,null,25,25,25,25,null,"-"]
["Umsetzung der Massnahmen im bewohnten Zustand möglich?\n[Ja/Nein]","Ja","Ja","Ja","Ja",null,"Ja","Ja","Ja","Ja",null,"Nein","Nein","Nein","Nein",null,"Nein","Nein","Nein","Nein",null,"Nein"]
["Dauer der Massnahmen\n[Jahre]\n",1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,2,2,null,2]
["Leerstand\nWährend den Massnahmen \n[in % der Bruttomieterträge]",0.1,0.1,0.2,0.2,null,0.2,0.2,0.3,0.3,null,1,1,1,1,null,1,1,1,1,null,1]
["Mietzinsreduktion\nWährend den Massnahmen \n[in % der Bruttomieterträge]",0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,null,1,1,1,1,null,1,1,1,1,null,1]
["Im ersten Jahr nach den Massnahmen \n[in % der Bruttomieterträge]",0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05]
["Bruttomieterträge"]
["Miete nach Investition\nBei Umsetzung unter Beibehaltung der bestehenden Mietverhältnisse \n[CHF/a]",{"$f":"IFERROR(IF(B7=\"Ja\",IF('Bruttomietertrag - Light'!B18<'Bruttomietertrag - Light'!B5,'Bruttomietertrag - Light'!B18,'Bruttomietertrag - Light'!B5),\"-\"),\"-\")","v":578999.46},{"$f":"IFERROR(IF(C7=\"Ja\",IF('Bruttomietertrag - Light'!B48<'Bruttomietertrag - Light'!B35,'Bruttomietertrag - Light'!B48,'Bruttomietertrag - Light'!B35),\"-\"),\"-\")","v":612354.21},{"$f":"IFERROR(IF(D7=\"Ja\",IF('Bruttomietertrag - Light'!E78<'Bruttomietertrag - Light'!E65,'Bruttomietertrag - Light'!E78,'Bruttomietertrag - Light'!E65),\"-\"),\"-\")","v":973444.79333333333},{"$f":"IFERROR(IF(E7=\"Ja\",IF('Bruttomietertrag - Light'!E107<'Bruttomietertrag - Light'!E94,'Bruttomietertrag - Light'!E107,'Bruttomietertrag - Light'!E94),\"-\"),\"-\")","v":1006799.5433333333},null,{"$f":"IFERROR(IF(G7=\"Ja\",IF('Bruttomietertrag - Medium'!B18<'Bruttomietertrag - Medium'!B5,'Bruttomietertrag - Medium'!B18,'Bruttomietertrag - Medium'!B5),\"-\"),\"-\")","v":616268.83499999996},{"$f":"IFERROR(IF(H7=\"Ja\",IF('Bruttomietertrag - Medium'!B48<'Bruttomietertrag - Medium'!B35,'Bruttomietertrag - Medium'!B48,'Bruttomietertrag - Medium'!B35),\"-\"),\"-\")","v":657077.46},{"$f":"IFERROR(IF(I7=\"Ja\",IF('Bruttomietertrag - Medium'!E78<'Bruttomietertrag - Medium'!E65,'Bruttomietertrag - Medium'!E78,'Bruttomietertrag - Medium'!E65),\"-\"),\"-\")","v":1010714.1683333333},{"$f":"IFERROR(IF(J7=\"Ja\",IF('Bruttomietertrag - Medium'!E107<'Bruttomietertrag - Medium'!E94,'Bruttomietertrag - Medium'!E107,'Bruttomietertrag - Medium'!E94),\"-\"),\"-\")","v":1051522.7933333335},null,{"$f":"IFERROR(IF(L7=\"Ja\",IF('Bruttomietertrag - Max'!B18<'Bruttomietertrag - Max'!B5,'Bruttomietertrag - Max'!B18,'Bruttomietertrag - Max'!B5),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(M7=\"Ja\",IF('Bruttomietertrag - Max'!B48<'Bruttomietertrag - Max'!B35,'Bruttomietertrag - Max'!B48,'Bruttomietertrag - Max'!B35),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(N7=\"Ja\",IF('Bruttomietertrag - Max'!E78<'Bruttomietertrag - Max'!E65,'Bruttomietertrag - Max'!E78,'Bruttomietertrag - Max'!E65),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(O7=\"Ja\",IF('Bruttomietertrag - Max'!E107<'Bruttomietertrag - Max'!E94,'Bruttomietertrag - Max'!E107,'Bruttomietertrag - Max'!E94),\"-\"),\"-\")","v":"-"},null,{"$f":"IFERROR(IF(Q7=\"Ja\",IF('Bruttomietertrag - Extra'!B18<'Bruttomietertrag - Extra'!B5,'Bruttomietertrag - Extra'!B18,'Bruttomietertrag - Extra'!B5),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(R7=\"Ja\",IF('Bruttomietertrag - Extra'!B48<'Bruttomietertrag - Extra'!B35,'Bruttomietertrag - Extra'!B48,'Bruttomietertrag - Extra'!B35),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(S7=\"Ja\",IF('Bruttomietertrag - Extra'!E78<'Bruttomietertrag - Extra'!E65,'Bruttomietertrag - Extra'!E78,'Bruttomietertrag - Extra'!E65),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(T7=\"Ja\",IF('Bruttomietertrag - Extra'!E107<'Bruttomietertrag - Extra'!E94,'Bruttomietertrag - Extra'!E107,'Bruttomietertrag - Extra'!E94),\"-\"),\"-\")","v":"-"},null,"-"]
["Marktmiete\n[CHF/a]",{"$f":"Mieterspiegel!$W$18","v":723600},{"$f":"Mieterspiegel!$W$18","v":723600},{"$f":"Mieterspiegel!$AV$18","v":1118045.3333333335},{"$f":"Mieterspiegel!$AV$18","v":1118045.3333333335},null,{"$f":"Mieterspiegel!$W$18","v":723600},{"$f":"Mieterspiegel!$W$18","v":723600},{"$f":"Mieterspiegel!$AV$18","v":1118045.3333333335},{"$f":"Mieterspiegel!$AV$18","v":1118045.3333333335},null,{"$f":"Mieterspiegel!$W$18","v":723600},{"$f":"Mieterspiegel!$W$18","v":723600},{"$f":"Mieterspiegel!$AV$18","v":1118045.3333333335},{"$f":"Mieterspiegel!$AV$18","v":1118045.3333333335},null,{"$f":"Mieterspiegel!$AE$18","v":774696},{"$f":"Mieterspiegel!$AE$18","v":774696},{"$f":"SUM(Mieterspiegel!$AE$18,Mieterspiegel!$AV$11)","v":1169141.3333333335},{"$f":"SUM(Mieterspiegel!$AE$18,Mieterspiegel!$AV$11)","v":1169141.3333333335},null,{"$f":"Mieterspiegel!AM18","v":1330398.7200000002}]
["Kosten"]
["Investitionskosten\n[CHF]",{"$f":"ROUND('Strukturelle Massnahmen'!T13,-4)","v":2440000},{"$f":"B16+'Energetische Massnahmen'!B15","v":3070000},{"$f":"ROUND('Strukturelle Massnahmen'!T13+Aufstockung!J68-A40,-4)","v":6960000},{"$f":"ROUND(D16+'Energetische Massnahmen'!B16,-4)","v":7490000},null,{"$f":"'Strukturelle Massnahmen'!V13","v":3830000},{"$f":"ROUND(G16+'Energetische Massnahmen'!C15,-4)","v":4460000},{"$f":"ROUND('Strukturelle Massnahmen'!V13+Aufstockung!J68-A44,-4)","v":8350000},{"$f":"ROUND(I16+'Energetische Massnahmen'!C16,-4)","v":8880000},null,{"$f":"ROUND('Strukturelle Massnahmen'!X13,-4)","v":4180000},{"$f":"ROUND(L16+'Energetische Massnahmen'!D15,-4)","v":4810000},{"$f":"ROUND('Strukturelle Massnahmen'!X13+Aufstockung!J68-A49,-4)","v":8700000},{"$f":"ROUND(N16+'Energetische Massnahmen'!D16,-4)","v":9230000},null,{"$f":"ROUND('Strukturelle Massnahmen'!Z13,-4)","v":6600000},{"$f":"ROUND(Q16+'Energetische Massnahmen'!E15,-4)","v":7230000},{"$f":"ROUND('Strukturelle Massnahmen'!Z13+Aufstockung!J68-A53,-4)","v":11120000},{"$f":"ROUND(S16+'Energetische Massnahmen'!E16,-4)","v":11650000},null,{"$f":"ROUND(Ersatzneubau!J70,-4)","v":10100000}]
["[CHF/m2 HNF]",{"$f":"B16/B26","v":1295.1167728237792},{"$f":"C16/C26","v":1629.5116772823778},{"$f":"D16/D26","v":2368.4210526315787},{"$f":"E16/E26","v":2548.7749546279488},null,{"$f":"G16/G26","v":2032.9087048832271},{"$f":"H16/H26","v":2367.3036093418259},{"$f":"I16/I26","v":2841.4246823956441},{"$f":"J16/J26","v":3021.7785843920142},null,{"$f":"L16/L26","v":2218.6836518046707},{"$f":"M16/M26","v":2553.0785562632695},{"$f":"N16/N26","v":2960.5263157894733},{"$f":"O16/O26","v":3140.8802177858438},null,{"$f":"Q16/Q26","v":3503.184713375796},{"$f":"R16/R26","v":3837.5796178343949},{"$f":"S16/S26","v":3784.0290381125224},{"$f":"T16/T26","v":3964.3829401088924},null,{"$f":"V16/V26","v":3420.1733790861472}]
["Instandhaltungskosten"]
["[CHF/a]",{"$f":"'LzK - Light'!$AZ$72","v":47000},{"$f":"'LzK - Light'!$AZ$72","v":47000},{"$f":"SUM('LzK - Light'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},{"$f":"SUM('LzK - Light'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},null,{"$f":"'LzK - Medium'!$AZ$72","v":47000},{"$f":"'LzK - Medium'!$AZ$72","v":47000},{"$f":"SUM('LzK - Medium'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},{"$f":"SUM('LzK - Medium'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},null,{"$f":"'LzK - Max'!$AZ$72","v":47000},{"$f":"'LzK - Max'!$AZ$72","v":47000},{"$f":"SUM('LzK - Max'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},{"$f":"SUM('LzK - Max'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},null,{"$f":"'LzK - Extra'!$AZ$72","v":47000},{"$f":"'LzK - Extra'!$AZ$72","v":47000},{"$f":"SUM('LzK - Extra'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},{"$f":"SUM('LzK - Extra'!$AZ$72,'LzK - Aufstockung'!$AU$72)","v":71000},null,{"$f":"'LzK - Ersatzneubau'!AU72","v":40000}]
["[CHF/m2a]",{"$f":"B19/B26","v":24.946921443736731},{"$f":"C19/C26","v":24.946921443736731},{"$f":"D19/D26","v":24.160617059891106},{"$f":"E19/E26","v":24.160617059891106},null,{"$f":"G19/G26","v":24.946921443736731},{"$f":"H19/H26","v":24.946921443736731},{"$f":"I19/I26","v":24.160617059891106},{"$f":"J19/J26","v":24.160617059891106},null,{"$f":"L19/L26","v":24.946921443736731},{"$f":"M19/M26","v":24.946921443736731},{"$f":"N19/N26","v":24.160617059891106},{"$f":"O19/O26","v":24.160617059891106},null,{"$f":"Q19/Q26","v":24.946921443736731},{"$f":"R19/R26","v":24.946921443736731},{"$f":"S19/S26","v":24.160617059891106},{"$f":"T19/T26","v":24.160617059891106},null,{"$f":"V19/V26","v":13.545241105291673}]
["Instandsetzungskosten"]
["[Jahr 11+  CHF/a]",{"$f":"('LzK - Light'!$AY$65)","v":61300},{"$f":"('LzK - Light'!$AY$65)","v":61300},{"$f":"SUM('LzK - Light'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":91300},{"$f":"SUM('LzK - Light'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":91300},null,{"$f":"'LzK - Medium'!$AY$65","v":53000},{"$f":"'LzK - Medium'!$AY$65","v":53000},{"$f":"SUM('LzK - Medium'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":83000},{"$f":"SUM('LzK - Medium'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":83000},null,{"$f":"'LzK - Max'!$AY$65","v":48000},{"$f":"'LzK - Max'!$AY$65","v":48000},{"$f":"SUM('LzK - Max'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":78000},{"$f":"SUM('LzK - Max'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":78000},null,{"$f":"'LzK - Extra'!$AY$65","v":45000},{"$f":"'LzK - Extra'!$AY$65","v":45000},{"$f":"SUM('LzK - Extra'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":75000},{"$f":"SUM('LzK - Extra'!$AY$65,'LzK - Aufstockung'!$AT$65)","v":75000},null,{"$f":"'LzK - Ersatzneubau'!AT65","v":47000}]
["[Jahr 11+ CHF/m2a]",{"$f":"B22/B26","v":32.537154989384291},{"$f":"C22/C26","v":32.537154989384291},{"$f":"D22/D26","v":31.068511796733208},{"$f":"E22/E26","v":31.068511796733208},null,{"$f":"G22/G26","v":28.131634819532909},{"$f":"H22/H26","v":28.131634819532909},{"$f":"I22/I26","v":28.244101633393825},{"$f":"J22/J26","v":28.244101633393825},null,{"$f":"L22/L26","v":25.477707006369428},{"$f":"M22/M26","v":25.477707006369428},{"$f":"N22/N26","v":26.542649727767692},{"$f":"O22/O26","v":26.542649727767692},null,{"$f":"Q22/Q26","v":23.885350318471339},{"$f":"R22/R26","v":23.885350318471339},{"$f":"S22/S26","v":25.521778584392013},{"$f":"T22/T26","v":25.521778584392013},null,{"$f":"V22/V26","v":15.915658298717714}]
[]
["Hauptnutzfläche"]
["[m2]",{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},null,{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},null,{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},null,{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"'LzK - Light'!$H$87","v":1884},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},{"$f":"SUM('LzK - Light'!$H$87,'LzK - Aufstockung'!$H$87)","v":2938.666666666667},null,{"$f":"'LzK - Ersatzneubau'!H87","v":2953.0666666666671}]
["Marktwerte"]
["Unter Beibehaltung der bestehenden Mietverhältnisse\n[CHF]\n",{"$f":"'DCF - Light'!B67","v":20440000},{"$f":"'DCF - Light'!B178","v":20780000},{"$f":"'DCF - Light'!B288","v":29300000},{"$f":"'DCF - Light'!B399","v":29730000},null,{"$f":"'DCF - Medium'!B67","v":20460000},{"$f":"'DCF - Medium'!B178","v":20770000},{"$f":"'DCF - Medium'!B288","v":29320000},{"$f":"'DCF - Medium'!B399","v":29720000},null,{"$f":"'DCF - Max'!B67","v":0},{"$f":"'DCF - Max'!B178","v":0},{"$f":"'DCF - Max'!B288","v":0},{"$f":"'DCF - Max'!B399","v":0},null,{"$f":"'DCF - Extra'!B67","v":0},{"$f":"'DCF - Extra'!B178","v":0},{"$f":"'DCF - Extra'!B288","v":0},{"$f":"'DCF - Extra'!B399","v":0},null,{"$f":"'DCF - Ersatzneubau'!B67","v":0}]
["Sanierungskündigung\n[CHF]",{"$f":"'DCF - Light'!B107","v":22470000},{"$f":"'DCF - Light'!B218","v":21900000},{"$f":"'DCF - Light'!B328","v":31390000},{"$f":"'DCF - Light'!B439","v":30960000},null,{"$f":"'DCF - Light'!B107","v":22470000},{"$f":"'DCF - Light'!B218","v":21900000},{"$f":"'DCF - Light'!B328","v":31390000},{"$f":"'DCF - Light'!B439","v":30960000},null,{"$f":"'DCF - Max'!B107","v":21400000},{"$f":"'DCF - Max'!B218","v":20830000},{"$f":"'DCF - Max'!B328","v":30320000},{"$f":"'DCF - Max'!B439","v":29840000},null,{"$f":"'DCF - Extra'!B107","v":21270000},{"$f":"'DCF - Extra'!B218","v":20710000},{"$f":"'DCF - Extra'!B328","v":29260000},{"$f":"'DCF - Extra'!B439","v":28780000},null,{"$f":"'DCF - Ersatzneubau'!B107","v":38370000}]
[]
[]
[]
[]
[]
[]
[]
["davon Massnahmen  am Dach"]
[]
[]
[{"$f":"'Strukturelle Massnahmen'!E27","v":511100}]
[{"$f":"SUM('Strukturelle Massnahmen'!E27,('Energetische Massnahmen'!B15-'Energetische Massnahmen'!B16))","v":611100}]
[]
[]
[{"$f":"'Strukturelle Massnahmen'!G27","v":511100}]
[]
[{"$f":"SUM('Strukturelle Massnahmen'!G27,('Energetische Massnahmen'!B15-'Energetische Massnahmen'!B16))","v":611100}]
[]
[]
[{"$f":"'Strukturelle Massnahmen'!J27","v":511100}]
[{"$f":"SUM('Strukturelle Massnahmen'!J27,('Energetische Massnahmen'!D15-'Energetische Massnahmen'!D16))","v":611100}]
[]
[]
[{"$f":"SUM('Strukturelle Massnahmen'!K27:M27)","v":511100}]
[{"$f":"SUM(SUM('Strukturelle Massnahmen'!K27:M27),('Energetische Massnahmen'!E15-'Energetische Massnahmen'!E16))","v":611100}]

{"sheet":"Mehrwertabgabe","index":11,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Berechnung Mehrwertausgleich",null,"Kommentar:"]
[]
["Parzellengrösse in m2",{"$f":"Liegenschaftsinformationen!E10","v":2712},"Grundstücksfläche GR"]
["Ausnützungsziffer vor Aufzonung",{"$f":"'Baurechtliche Rahmenbeding. ZH'!B4","v":1.05},"Ausnützungsziffer gemäss Bauordnung"]
["Ausnützungsziffer nach Aufzonung",1.05]
["Zunahme Ausnützung in %",{"$f":"B5/B4-1","v":0}]
["Innerer Landwert vor Aufzonung"]
["> CHF pro m2 Grundstückfläche",10000]
["> CHF absolut",{"$f":"B3*B8","v":27120000}]
["Innerer Landwert nach Aufzonung"]
["> CHF pro m2 Grundstückfläche",{"$f":"B8*(1+B6)","v":10000}]
["> CHF absolut",{"$f":"B11*B3","v":27120000}]
["Mehrwert infolge Planungsmassnahme",{"$f":"B12-B9","v":0}]
["Kürzung Mehrwert (§ 19 MAG)",100000]
["Mehrwert nach Kürzung (§ 19 MAG)",{"$f":"B13-B14","v":-100000}]
["Abgabesatz",0.4,"Gemeinde spezifisch."]
["Mehrwertausgleich in CHF berechnet",{"$f":"B15*B16","v":-40000}]
["Mehrwertausgleich in CHF für Finanzierung",{"$f":"IF(B17<0,0,B17)","v":0}]
["Quelle: Siegl (2023)"]

{"sheet":"Investitionsstrategie Übersicht","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Investitionsstrategien Heatmap","index":13,"n_rows":23,"n_cols":30,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,1,12],[0,13,0,16],[0,17,0,20],[0,21,0,24],[10,0,10,12],[2,0,2,12],[3,0,3,12],[4,0,4,12],[5,0,5,12],[6,0,6,12],[7,0,7,12],[8,0,8,12],[9,0,9,12],[20,0,20,12],[22,0,22,29],[11,27,20,27],[11,28,20,28],[11,29,20,29],[13,0,13,12],[14,0,14,12],[15,0,15,12],[16,0,16,12],[17,0,17,12],[18,0,18,12],[19,0,19,12],[11,0,11,12],[11,13,20,13],[11,14,20,14],[11,18,20,18],[0,25,0,28],[11,25,20,25],[11,26,20,26],[11,15,20,15],[11,16,20,16],[11,17,20,17],[11,21,20,21],[11,22,20,22],[11,23,20,23],[11,24,20,24],[11,20,20,20],[11,19,20,19]]}
["Heatmap",null,null,null,null,null,null,null,null,null,null,null,null,"Light",null,null,null,"Medium",null,null,null,"Max",null,null,null,"Extra",null,null,null,"Ersatz- neubau"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,5]
["Net Present Value - NPV [TCHF]\nbei Sanierungskündigung",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!$B$29/1000","v":22470},{"$f":"Investitionsstrategien!$C$29/1000","v":21900},{"$f":"Investitionsstrategien!$D$29/1000","v":31390},{"$f":"Investitionsstrategien!$E$29/1000","v":30960},{"$f":"Investitionsstrategien!$G$29/1000","v":22470},{"$f":"Investitionsstrategien!$H$29/1000","v":21900},{"$f":"Investitionsstrategien!$I$29/1000","v":31390},{"$f":"Investitionsstrategien!$J$29/1000","v":30960},{"$f":"Investitionsstrategien!$L$29/1000","v":21400},{"$f":"Investitionsstrategien!$M$29/1000","v":20830},{"$f":"Investitionsstrategien!$N$29/1000","v":30320},{"$f":"Investitionsstrategien!$O$29/1000","v":29840},{"$f":"Investitionsstrategien!$Q$29/1000","v":21270},{"$f":"Investitionsstrategien!$R$29/1000","v":20710},{"$f":"Investitionsstrategien!$S$29/1000","v":29260},{"$f":"Investitionsstrategien!$T$29/1000","v":28780},{"$f":"Investitionsstrategien!$V$29/1000","v":38370}]
["Marktwertsteigerung [%]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N3/$N$3-1","v":0},{"$f":"O3/$N$3-1","v":-2.5367156208277675E-2},0.39697374276813524,0.37783711615487325,0,-2.5367156208277675E-2,0.39697374276813524,0.37783711615487325,-4.7619047619047672E-2,-7.2986203827325347E-2,0.34935469514908757,0.32799287939474864,-5.3404539385847771E-2,-7.8326657765910079E-2,0.30218068535825537,0.28081886960391644,0.70761014686248336]
["Bruttoanfangsrendite - ROI [%]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Investitionsstrategien!$B$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$B$16","v":0.10626885245901639},{"$f":"(Investitionsstrategien!$C$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$C$16","v":8.4461237785016283E-2},{"$f":"(Investitionsstrategien!$D$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$D$16","v":9.3928352490421474E-2},{"$f":"(Investitionsstrategien!$E$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$E$16","v":8.7281886960391658E-2},{"$f":"(Investitionsstrategien!$G$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$G$16","v":6.7701305483028718E-2},{"$f":"(Investitionsstrategien!$H$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$H$16","v":5.8138116591928253E-2},{"$f":"(Investitionsstrategien!$I$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$I$16","v":7.8292375249501014E-2},{"$f":"(Investitionsstrategien!$J$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$J$16","v":7.3619519519519533E-2},{"$f":"(Investitionsstrategien!$L$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$L$16","v":6.2032535885167467E-2},{"$f":"(Investitionsstrategien!$M$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$M$16","v":5.3907692307692309E-2},{"$f":"(Investitionsstrategien!$N$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$N$16","v":7.5142681992337187E-2},{"$f":"(Investitionsstrategien!$O$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$O$16","v":7.0827880101119553E-2},{"$f":"(Investitionsstrategien!$Q$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$Q$16","v":4.7029090909090909E-2},{"$f":"(Investitionsstrategien!$R$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$R$16","v":4.2931120331950207E-2},{"$f":"(Investitionsstrategien!$S$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$S$16","v":6.3384652278177467E-2},{"$f":"(Investitionsstrategien!$T$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$T$16","v":6.0501058655221755E-2},{"$f":"(Investitionsstrategien!$V$14-'Mieterspiegel Bestand'!$K$54)/Investitionsstrategien!$V$16","v":8.5751952475247542E-2}]
["Interner Zinssatz - IRR [%]\nkonzeptionell",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATE(125, (Investitionsstrategien!B14-'DCF - Light'!$B$6),-Investitionsstrategien!B16)","v":9.4169266197335219E-2},{"$f":"RATE(125, (Investitionsstrategien!C14-'DCF - Light'!$B$6),-Investitionsstrategien!C16)","v":7.4836558563809649E-2},{"$f":"RATE(125, (Investitionsstrategien!D14-'DCF - Light'!$B$6),-Investitionsstrategien!D16)","v":8.968502285662229E-2},{"$f":"RATE(125, (Investitionsstrategien!E14-'DCF - Light'!$B$6),-Investitionsstrategien!E16)","v":8.3336869975444233E-2},{"$f":"RATE(125, (Investitionsstrategien!G14-'DCF - Light'!$B$6),-Investitionsstrategien!G16)","v":5.9952303626592027E-2},{"$f":"RATE(125, (Investitionsstrategien!H14-'DCF - Light'!$B$6),-Investitionsstrategien!H16)","v":5.1421590636105775E-2},{"$f":"RATE(125, (Investitionsstrategien!I14-'DCF - Light'!$B$6),-Investitionsstrategien!I16)","v":7.4747918961289836E-2},{"$f":"RATE(125, (Investitionsstrategien!J14-'DCF - Light'!$B$6),-Investitionsstrategien!J16)","v":7.0280750401857037E-2},{"$f":"RATE(125, (Investitionsstrategien!G14-'DCF - Light'!$B$6),-Investitionsstrategien!G16)","v":5.9952303626592027E-2},{"$f":"RATE(125, (Investitionsstrategien!H14-'DCF - Light'!$B$6),-Investitionsstrategien!H16)","v":5.1421590636105775E-2},{"$f":"RATE(125, (Investitionsstrategien!I14-'DCF - Light'!$B$6),-Investitionsstrategien!I16)","v":7.4747918961289836E-2},{"$f":"RATE(125, (Investitionsstrategien!J14-'DCF - Light'!$B$6),-Investitionsstrategien!J16)","v":7.0280750401857037E-2},{"$f":"RATE(125, (Investitionsstrategien!Q14-'DCF - Light'!$B$6),-Investitionsstrategien!Q16)","v":4.2317040454522122E-2},{"$f":"RATE(125, (Investitionsstrategien!R14-'DCF - Light'!$B$6),-Investitionsstrategien!R16)","v":3.8502656135210554E-2},{"$f":"RATE(125, (Investitionsstrategien!S14-'DCF - Light'!$B$6),-Investitionsstrategien!S16)","v":6.0691537636151288E-2},{"$f":"RATE(125, (Investitionsstrategien!T14-'DCF - Light'!$B$6),-Investitionsstrategien!T16)","v":5.7916246824133301E-2},{"$f":"RATE(125, (Investitionsstrategien!V14-'DCF - Light'!$B$6),-Investitionsstrategien!V16)","v":8.2825213872281839E-2}]
["Cap Rate [%]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Investitionsstrategien!$B$14*0.94)/Investitionsstrategien!$B$29","v":3.0270761014686249E-2},{"$f":"(Investitionsstrategien!$C$14*0.94)/Investitionsstrategien!$C$29","v":3.1058630136986301E-2},{"$f":"(Investitionsstrategien!$D$14*0.94)/Investitionsstrategien!$D$29","v":3.3480809599660197E-2},{"$f":"(Investitionsstrategien!$E$14*0.94)/Investitionsstrategien!$E$29","v":3.3945820844099917E-2},{"$f":"(Investitionsstrategien!$G$14*0.94)/Investitionsstrategien!$G$29","v":3.0270761014686249E-2},{"$f":"(Investitionsstrategien!$H$14*0.94)/Investitionsstrategien!$H$29","v":3.1058630136986301E-2},{"$f":"(Investitionsstrategien!$I$14*0.94)/Investitionsstrategien!$I$29","v":3.3480809599660197E-2},{"$f":"(Investitionsstrategien!$J$14*0.94)/Investitionsstrategien!$J$29","v":3.3945820844099917E-2},{"$f":"(Investitionsstrategien!$L$14*0.94)/Investitionsstrategien!$L$29","v":3.178429906542056E-2},{"$f":"(Investitionsstrategien!$M$14*0.94)/Investitionsstrategien!$M$29","v":3.2654056649063852E-2},{"$f":"(Investitionsstrategien!$N$14*0.94)/Investitionsstrategien!$N$29","v":3.4662355321020237E-2},{"$f":"(Investitionsstrategien!$O$14*0.94)/Investitionsstrategien!$O$29","v":3.5219926720285975E-2},{"$f":"(Investitionsstrategien!$Q$14*0.94)/Investitionsstrategien!$Q$29","v":3.4236682651622004E-2},{"$f":"(Investitionsstrategien!$R$14*0.94)/Investitionsstrategien!$R$29","v":3.5162445195557702E-2},{"$f":"(Investitionsstrategien!$S$14*0.94)/Investitionsstrategien!$S$29","v":3.7559564365459111E-2},{"$f":"(Investitionsstrategien!$T$14*0.94)/Investitionsstrategien!$T$29","v":3.8185992124160302E-2},{"$f":"(Investitionsstrategien!$V$14*0.94)/Investitionsstrategien!$V$29","v":3.2592514902267403E-2}]
["Sanierungsaufwand [TCHF]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!$B$16/1000","v":2440},{"$f":"Investitionsstrategien!$C$16/1000","v":3070},{"$f":"Investitionsstrategien!$D$16/1000","v":6960},{"$f":"Investitionsstrategien!$E$16/1000","v":7490},{"$f":"Investitionsstrategien!$G$16/1000","v":3830},{"$f":"Investitionsstrategien!$H$16/1000","v":4460},{"$f":"Investitionsstrategien!$I$16/1000","v":8350},{"$f":"Investitionsstrategien!$J$16/1000","v":8880},{"$f":"Investitionsstrategien!$L$16/1000","v":4180},{"$f":"Investitionsstrategien!$M$16/1000","v":4810},{"$f":"Investitionsstrategien!$N$16/1000","v":8700},{"$f":"Investitionsstrategien!$O$16/1000","v":9230},{"$f":"Investitionsstrategien!$Q$16/1000","v":6600},{"$f":"Investitionsstrategien!$R$16/1000","v":7230},{"$f":"Investitionsstrategien!$S$16/1000","v":11120},{"$f":"Investitionsstrategien!$T$16/1000","v":11650},{"$f":"Investitionsstrategien!$V$16/1000","v":10100}]
["Ertragssteigerung [%]\nbrutto",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Investitionsstrategien!$B$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.55846169750852892},{"$f":"(Investitionsstrategien!$C$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.55846169750852892},{"$f":"(Investitionsstrategien!$D$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.4080028027614095},{"$f":"(Investitionsstrategien!$E$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.4080028027614095},{"$f":"(Investitionsstrategien!$G$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.55846169750852892},{"$f":"(Investitionsstrategien!$H$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.55846169750852892},{"$f":"(Investitionsstrategien!$I$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.4080028027614095},{"$f":"(Investitionsstrategien!$J$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.4080028027614095},{"$f":"(Investitionsstrategien!$L$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.55846169750852892},{"$f":"(Investitionsstrategien!$M$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.55846169750852892},{"$f":"(Investitionsstrategien!$N$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.4080028027614095},{"$f":"(Investitionsstrategien!$O$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.4080028027614095},{"$f":"(Investitionsstrategien!$Q$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.66851028636410625},{"$f":"(Investitionsstrategien!$R$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":0.66851028636410625},{"$f":"(Investitionsstrategien!$S$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.5180513916169869},{"$f":"(Investitionsstrategien!$T$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.5180513916169869},{"$f":"(Investitionsstrategien!$V$14-'Mieterspiegel Bestand'!$K$54)/'Mieterspiegel Bestand'!$K$54","v":1.8653613150005173}]
["Ertragssteigerung [TCHF]\nbrutto",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Investitionsstrategien!$B$14-'Mieterspiegel Bestand'!$K$54)","v":259296},{"$f":"(Investitionsstrategien!$C$14-'Mieterspiegel Bestand'!$K$54)","v":259296},{"$f":"(Investitionsstrategien!$D$14-'Mieterspiegel Bestand'!$K$54)","v":653741.33333333349},{"$f":"(Investitionsstrategien!$E$14-'Mieterspiegel Bestand'!$K$54)","v":653741.33333333349},{"$f":"(Investitionsstrategien!$G$14-'Mieterspiegel Bestand'!$K$54)","v":259296},{"$f":"(Investitionsstrategien!$H$14-'Mieterspiegel Bestand'!$K$54)","v":259296},{"$f":"(Investitionsstrategien!$I$14-'Mieterspiegel Bestand'!$K$54)","v":653741.33333333349},{"$f":"(Investitionsstrategien!$J$14-'Mieterspiegel Bestand'!$K$54)","v":653741.33333333349},{"$f":"(Investitionsstrategien!$L$14-'Mieterspiegel Bestand'!$K$54)","v":259296},{"$f":"(Investitionsstrategien!$M$14-'Mieterspiegel Bestand'!$K$54)","v":259296},{"$f":"(Investitionsstrategien!$N$14-'Mieterspiegel Bestand'!$K$54)","v":653741.33333333349},{"$f":"(Investitionsstrategien!$O$14-'Mieterspiegel Bestand'!$K$54)","v":653741.33333333349},{"$f":"(Investitionsstrategien!$Q$14-'Mieterspiegel Bestand'!$K$54)","v":310392},{"$f":"(Investitionsstrategien!$R$14-'Mieterspiegel Bestand'!$K$54)","v":310392},{"$f":"(Investitionsstrategien!$S$14-'Mieterspiegel Bestand'!$K$54)","v":704837.33333333349},{"$f":"(Investitionsstrategien!$T$14-'Mieterspiegel Bestand'!$K$54)","v":704837.33333333349},{"$f":"(Investitionsstrategien!$V$14-'Mieterspiegel Bestand'!$K$54)","v":866094.7200000002}]
["Amortisationsdauer [t]\nstatische Payback-Dauer",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!$B$16/(Investitionsstrategien!$B$14-'Mieterspiegel Bestand'!$K$54)","v":9.4100950265333818},{"$f":"Investitionsstrategien!$C$16/(Investitionsstrategien!$C$14-'Mieterspiegel Bestand'!$K$54)","v":11.839750709613723},{"$f":"Investitionsstrategien!$D$16/(Investitionsstrategien!$D$14-'Mieterspiegel Bestand'!$K$54)","v":10.646412648427715},{"$f":"Investitionsstrategien!$E$16/(Investitionsstrategien!$E$14-'Mieterspiegel Bestand'!$K$54)","v":11.457130852977526},{"$f":"Investitionsstrategien!$G$16/(Investitionsstrategien!$G$14-'Mieterspiegel Bestand'!$K$54)","v":14.770763914599531},{"$f":"Investitionsstrategien!$H$16/(Investitionsstrategien!$H$14-'Mieterspiegel Bestand'!$K$54)","v":17.200419597679872},{"$f":"Investitionsstrategien!$I$16/(Investitionsstrategien!$I$14-'Mieterspiegel Bestand'!$K$54)","v":12.772635864133823},{"$f":"Investitionsstrategien!$J$16/(Investitionsstrategien!$J$14-'Mieterspiegel Bestand'!$K$54)","v":13.583354068683635},{"$f":"Investitionsstrategien!$L$16/(Investitionsstrategien!$L$14-'Mieterspiegel Bestand'!$K$54)","v":16.120572627421943},{"$f":"Investitionsstrategien!$M$16/(Investitionsstrategien!$M$14-'Mieterspiegel Bestand'!$K$54)","v":18.550228310502284},{"$f":"Investitionsstrategien!$N$16/(Investitionsstrategien!$N$14-'Mieterspiegel Bestand'!$K$54)","v":13.308015810534643},{"$f":"Investitionsstrategien!$O$16/(Investitionsstrategien!$O$14-'Mieterspiegel Bestand'!$K$54)","v":14.118734015084454},{"$f":"Investitionsstrategien!$Q$16/(Investitionsstrategien!$Q$14-'Mieterspiegel Bestand'!$K$54)","v":21.263434624603725},{"$f":"Investitionsstrategien!$R$16/(Investitionsstrategien!$R$14-'Mieterspiegel Bestand'!$K$54)","v":23.29312611149772},{"$f":"Investitionsstrategien!$S$16/(Investitionsstrategien!$S$14-'Mieterspiegel Bestand'!$K$54)","v":15.776689846167812},{"$f":"Investitionsstrategien!$T$16/(Investitionsstrategien!$T$14-'Mieterspiegel Bestand'!$K$54)","v":16.528636394591278},{"$f":"Investitionsstrategien!$V$16/(Investitionsstrategien!$V$14-'Mieterspiegel Bestand'!$K$54)","v":11.661542053968413}]
["Eingriffstiefen",null,null,null,null,null,null,null,null,null,null,null,null,"Nur strukturelle Massnahmen","Strukturelle Massnahmen + energetische Massnahmen","Strukturelle Massnahmen + Aufstockung","Strukturelle Massnahmen + Aufstockung\n+ energetische Massnahmen","Nur strukturelle Massnahmen","Strukturelle Massnahmen + energetische Massnahmen","Strukturelle Massnahmen + Aufstockung","Strukturelle Massnahmen + Aufstockung\n+ energetische Massnahmen","Nur strukturelle Massnahmen","Strukturelle Massnahmen + energetische Massnahmen","Strukturelle Massnahmen + Aufstockung","Strukturelle Massnahmen + Aufstockung\n+ energetische Massnahmen","Nur strukturelle Massnahmen","Strukturelle Massnahmen + energetische Massnahmen","Strukturelle Massnahmen + Aufstockung","Strukturelle Massnahmen + Aufstockung\n+ energetische Massnahmen","Konzeptionelle Massnahme - Ersatzneubau"]
[]
["Light"]
["Ende Lebensdauer"]
["Medium"]
["Ende Lebensdauer grössere Abnutzung"]
["Max"]
["Ende Lebensdauer\ngrössere Abnutzung leichte Abnutzung"]
["Extra - Kernsanierung"]
["Alle Bauteile"]
[]
["Für eine ausführlichere Definition der Strategien kann der Leitfaden zum Investitions- und Strategierechner \"Light\" (ISR), die Arbeit von Catto (2021) oder Bittel (2025) konsultiert werden."]

{"sheet":"Entscheidungsbaum","index":14,"n_rows":230,"n_cols":24,"rows_kept":230,"cut":false,"hidden":true,"merged":[[229,13,229,14],[228,3,228,4],[229,3,229,4],[229,5,229,8],[229,9,229,10],[229,11,229,12]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beibehaltung Mietverhältnisse",null,null,null,null,null,null,null,"Marktwerte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!B28","v":20440000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!B29","v":22470000}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!C28","v":20780000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!C29","v":21900000}]
[]
[]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(W3,W7,W12,W16,W21,W25,W30,W34)","v":31390000},null,"Light",null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!D28","v":29300000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!D29","v":31390000}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!E28","v":29730000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung und energetische Massnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!E29","v":30960000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!G28","v":20460000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!G29","v":22470000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!H28","v":20770000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!H29","v":21900000}]
[]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(W38,W42,W46,W50,W54,W58,W62,W66)","v":31390000},null,"Medium",null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!I28","v":29320000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!I29","v":31390000}]
[]
[]
[null,null,null,null,null,null,"Max",null,null,null,null,null,null,null,"Beibehaltung Mietverhältnisse"]
[null,null,null,null,null,null,{"$f":"MAX(I20,I53,I85,I117)","v":31390000},null,"Sanierung im Bestand",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!J28","v":29720000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung und energetische Massnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kündigung und Neuvermietung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!J29","v":30960000}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!L29","v":21400000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!M29","v":20830000}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(W72,W80,W88,W96)","v":30320000},null,"Max"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!N29","v":30320000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung und energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!O29","v":29840000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!Q29","v":21270000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!R29","v":20710000}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(W104,W112,W120,W128)","v":29260000},null,"Extra"]
[]
[]
[null,null,null,"Max","Ja",null,null,null,null,null,null,null,"inkl. Aufstockung",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!S29","v":29260000}]
[null,null,null,{"$f":"MAX(G62,G141)","v":38370000},null,"Konzept"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Aufstockung und energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!T29","v":28780000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Neubau max. AZ:",null,null,null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"Investitionsstrategien!V29","v":38370000}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Baurechtliche Rahmenbeding. ZH'!B4","v":1.05}]
[null,null,null,null,null,null,null,null,null,null,"inkl. MWA"]
[]
[null,null,null,null,null,null,"Max"]
[null,null,null,"Aufzonung ja",null,null,{"$f":"MAX(W136)","v":38370000},null,"Esatzneubau"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W7","v":22470000}]
[]
[]
[]
[null,"Max",null,null,null,null,null,null,"Max"]
[null,{"$f":"MAX(D121,D202)","v":38370000},null,"Baureserve",null,null,null,null,{"$f":"MAX(W152,W160)","v":22470000},null,"Light"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W16","v":21900000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W42","v":22470000}]
[]
[]
[null,null,null,"Aufzonung nein"]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(W168,W176)","v":22470000},null,"Medium"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W50","v":21900000}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,{"$f":"MAX(I157,I173,I189,I205)","v":22470000},null,"Sanierung im Bestand",null,null,null,"nur strukturelle Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W72","v":21400000}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(W184,W192)","v":21400000},null,"Max"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W80","v":20830000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"nur strukturelle Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W104","v":21270000}]
[null,null,null,"Max"]
[null,null,null,{"$f":"MAX(G184,G218)","v":32190000},null,"Konzept"]
[]
[null,null,null,null,null,null,null,null,"Max"]
[null,null,null,null,"Nein",null,null,null,{"$f":"MAX(W200,W208)","v":21270000},null,"Extra"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"inkl. Energetische Massnahmen",null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,{"$f":"W112","v":20710000}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Max",null,"Neubau min. AZ:",null,null,null,null,null,"Kündigung und Neuvermietung",null,null,null,null,null,null,null,32190000,"Kommentar: Bei Sheet \"Baurechtliche Rahmenbedingungen ZH\"  AZ = 0.7 in Zelle B4 eingeben und Marktwert in Sheet \"Investitonsstrategien\" Zelle V28 eintragen."]
[null,null,null,null,null,null,{"$f":"MAX(W217)","v":32190000},null,1.05]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Entscheidungen:","Rechtlich",null,"Konzeptionelle Massnahmen",null,null,null,"Strukturelle Massnahmen",null,"Energetische Massnahmen und Aufstockung"]

{"sheet":"Investitionsstrategie \"Light\"","index":15,"n_rows":71,"n_cols":8,"rows_kept":71,"cut":false,"hidden":true,"merged":[[43,4,43,7],[44,4,44,7],[45,4,45,7],[22,1,22,3],[9,1,9,3],[38,4,38,7],[39,4,39,7],[40,4,40,7],[41,4,41,7],[42,4,42,7],[33,4,33,7],[34,4,34,7],[35,4,35,7],[36,4,36,7],[37,4,37,7],[28,4,28,7],[23,4,23,7],[24,4,24,7],[25,4,25,7],[26,4,26,7],[27,4,27,7],[53,0,53,3],[51,4,51,7],[51,0,51,3],[52,0,52,3],[3,0,6,7],[12,4,12,7],[13,4,13,7],[14,4,14,7],[15,4,15,7],[16,4,16,7],[17,4,17,7],[18,4,18,7],[29,4,29,7],[30,4,30,7],[31,4,31,7],[32,4,32,7],[19,4,19,7],[20,4,20,7],[21,4,21,7],[22,4,22,7],[0,0,0,7],[9,4,9,7],[10,4,10,7],[11,4,11,7]]}
["Investitionsstrategie \"Light\""]
[]
["Beschrieb Szenario"]
["Bei der Strategie „Light“ werden nur Massnahmen bei den Bauteilen, welche zuvor in der Zustandserfassung mit der Codierung „Ende Lebensdauer“ gekennzeichnet wurden, berücksichtigt. Bei dieser Sanierung werden also nur die zwingend notwendigen Massnahmen, konkret die Erneuerung bzw. der Ersatz dieser Bauteile durchgeführt."]
[]
[]
[]
["Bauteilübersicht  (eBKP-H)"]
[]
["C","Konstruktion Gebäude"]
["C 4.3","Balkon"]
["D","Technik Gebäude"]
["D 1","Elektroanlage"]
["D 5","Wärmeanlage "]
["D 5.2","Wärmeerzeugung"]
["D 5.3","Wärmehauptverteilung"]
["D 7","Lufttechnische Anlage"]
["D 8","Wasseranlagen"]
["D 8.1","Armatur, Apparat"]
["D 8.4","Versorgungsleitung"]
["D 8.5","Entsorgungsleitung"]
["D 9","Transportanlagen"]
["E","Äussere Wandbekleidung Gebäude"]
["E 2","Äussere Wandbekleidung über Terrain (Fassade)"]
["E 3","Einbaute zu Aussenwand"]
["E 3.1","Fenster"]
["E 3.2","Türen"]
["E 3.3","Sonnenschutz"]
["F","Bedachung Gebäude "]
["F 1","Dachhaut"]
["F 1.2","Flachdach"]
["F 1.3","Geneigtes Dach"]
["F 2","Einbaute zu Dach"]
["G","Ausbau Gebäude"]
["G 1","Trennwand Tür, Tor"]
["G 1.4","Innentür"]
["G 2","Bodenbelag"]
["G 2.1","Unterkonstruktion zu Bodenbelag"]
["G 2.2","Fertiger Bodenbelag"]
["G 3","Wandbekleidung"]
["G 4","Deckenbekleidung"]
["G 5","Einbauten"]
["G 5.1","Einbauschrank, Regal"]
["G 5.2","Einbauküche"]
["H","Nutzungsspezifische Anlagen"]
["I","Umgebung"]
[]
[null,"= Sanierung",null,"Legende Zustand","gut","leichte Abnutzung","grössere Abnutzung","Ende Lebensdauer"]
[]
["Bewertungsergebnise"]
[]
["Strukturelle Massnahmen",null,null,null,"Light"]
["Konzeptionelle Massnahmen",null,null,null,"-","-","Aufstockung","Aufstockung "]
["Energetische Massnhamen",null,null,null,"-","mit","-","mit"]
["Bruttomieterträge"]
["Miete nach Investition\nBei Umsetzung unter Beibehaltung der bestehenden Mietverhältnisse \n[CHF/a]",null,null,null,{"$f":"Investitionsstrategien!B13","v":578999.46},556212.96,544431.96,556212.96]
["Marktmiete\n[CHF/a]",null,null,null,{"$f":"Investitionsstrategien!B14","v":723600},723600,723600,723600]
["Kosten",null,null,null,{"$f":"Investitionsstrategien!B15","v":0}]
["Investitionskosten\n[CHF]",null,null,null,{"$f":"Investitionsstrategien!B16","v":2440000},1520000,870000,970000]
["Instandhaltungskosten",null,null,null,{"$f":"Investitionsstrategien!B18","v":0}]
["[CHF/a]",null,null,null,{"$f":"Investitionsstrategien!B19","v":47000},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["[CHF/m2a]",null,null,null,{"$f":"Investitionsstrategien!B20","v":24.946921443736731},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Instandsetzungskosten",null,null,null,{"$f":"Investitionsstrategien!B21","v":0}]
["[Jahr 11+  CHF/a]",null,null,null,{"$f":"Investitionsstrategien!B22","v":61300},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["[Jahr 11+ CHF/m2a]",null,null,null,{"$f":"Investitionsstrategien!B23","v":32.537154989384291},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hauptnutzfläche",null,null,null,{"$f":"Investitionsstrategien!B24","v":0}]
["[m2]",null,null,null,{"$f":"Investitionsstrategien!B26","v":1884},1884,1884,1884]
["Renditekennzahlen"]
["Marktwerte (npv)",null,null,null,{"$f":"Investitionsstrategien!B27","v":0}]
["Unter Beibehaltung der bestehenden Mietverhältnisse\n[CHF]\n",null,null,null,{"$f":"Investitionsstrategien!B28","v":20440000},{"$f":"Investitionsstrategien!C29","v":21900000},3830000,3790000]
["Sanierungskündigung\n[CHF]",null,null,null,{"$f":"Investitionsstrategien!B29","v":22470000},3250000,3900000,3830000]

{"sheet":"Investitionsstrategie \"Medium\"","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Investitionsstrategie \"Max\"","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Investitionsstrategie \"Extra\"","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Investitionss. \"Ersatzneubau\"","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Auswertung Strategie \"light\"","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Sanierungsstrategie \"Extra\"","index":21,"n_rows":83,"n_cols":30,"rows_kept":83,"cut":false,"hidden":true,"merged":[[2,4,2,7],[17,0,19,0],[17,1,19,1],[17,2,19,3],[17,5,17,6],[58,2,58,4],[17,19,17,22],[17,24,17,27],[17,28,17,29],[18,19,18,22],[18,24,18,27],[19,19,19,22],[17,11,17,18],[21,2,21,4],[23,2,23,4],[29,2,29,4],[40,2,40,4],[49,2,49,4],[69,2,69,4],[73,2,73,4],[77,2,77,4],[79,2,79,4],[82,2,82,22]]}
[null,null,"Kostenberechnung für Sanierungsstrategie \"Extra\""]
[]
[null,null,null,null,"Geometrische Koeffizienten"]
[null,null,null,null,"Grundstückfläche GR",null,{"$f":"Grundlagen!M10","v":2712},"m2"]
[null,null,null,null,"Gebäudegrundfläche GRG",null,{"$f":"Grundlagen!M11","v":776},"m2"]
[null,null,null,null,"Umbebungsfläche GR-GRG=GRU",null,{"$f":"Grundlagen!M12","v":1936},"m2"]
[null,null,null,null,"Fassadenabwicklung FA",null,{"$f":"Grundlagen!M13","v":180},"m",null,"Basis (Datum) = 100",1977]
[null,null,null,null,"Traufhöhe TH",null,{"$f":"Grundlagen!M14","v":10},"m",null,"Sanierungsjahr (Index der Wohnbaukosten (ZH))",{"$f":"Grundlagen!B11","v":2025}]
[null,null,null,null,"Fassadenfläche FAxTH=FF",null,{"$f":"Grundlagen!M15","v":1800},"m2",null,"Index Baukosten",{"$f":"$V$9/100","v":2.1323999999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(K8,Baupreisindex!A42:C55,3,FALSE)","v":213.23999999999998}]
[null,null,null,null,"Anzahl Wohgeschosse AWG",null,{"$f":"Grundlagen!M16","v":3},"Anzahl"]
[null,null,null,null,"Geschossfläche GRG X AWG = FW",null,{"$f":"Grundlagen!M17","v":2328},"m2",null,"Grösse",{"$f":"Grundlagen!M26","v":"Mehr 20 Wohnungen"}]
[null,null,null,null,"Gewerbefläche FG",null,{"$f":"Grundlagen!M18","v":0},"m2",null,"Baubedingungen",{"$f":"Grundlagen!M27","v":"Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt"}]
[null,null,null,null,"Anzahl Treppenhäuser AT",null,{"$f":"Grundlagen!M19","v":4},"Anzahl",null,"Zugang ",{"$f":"Grundlagen!M28","v":"Zugang gut, mit Lagerplatz"}]
[null,null,null,null,"Anzahl Wohnungen AW",null,{"$f":"Grundlagen!M20","v":36},"Anzahl",null,"Koeffizient Schwierigkeitsgrad",{"$f":"INDEX(Schwierigkeitsgrad!D3:D29,MATCH(K11&K12&K13,Schwierigkeitsgrad!A3:A29&Schwierigkeitsgrad!B3:B29&Schwierigkeitsgrad!C3:C29,0))","v":1.08}]
[]
[]
[]
["Massnahmenpaket","Nr.","eBKP-H",null,"Bezeichnung Element","Typ",null,"Zustand","Folgecode ","Beschrieb Zustand","Massnahme","Instandsetzung",null,null,null,null,null,null,null,"Ausmass",null,null,null,"Instandsetzungskosten","Wertvermehrender Anteil",null,null,null,"Wertvermehrender Anteil"]
[null,null,null,null,null,"Nr.","Bezeichnung",null,"(übersteuert)",null,null,"Code","Folgecodes","C","F","Max.","Code definitiv","Kosten","CHF/Einheit","Geometr. Koeffiz.",null,null,null,"CHF","Nach Eingriffstiefe",null,null,null,"%","CHF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Basis = 1977)","(inkl. Index und Schwierigkeitsgrad)",null,null,null,null,"(inkl. Index und Schwierigkeitsgrad)","a","b","c","d"]
[]
[null,null,"Umgebung"]
["A","01","I","Umgebung","Umgebung/Aussenflächen",{"$f":"IFERROR(VLOOKUP(G23,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G23","v":"Umgebung"},{"$f":"IF(OR('Zustandserfassung '!H23=\"Ende Lebensdauer\",'Zustandserfassung '!H23=\"leichte Abnutzung \",'Zustandserfassung '!H23=\"grössere Abnutzung \",'Zustandserfassung '!H23=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L23=Q23,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G23,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q23,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Umgebung «verwildert». Hartflächen fehlend und defekt. Entwässerung nicht mehr gewährleistet. Aussenbeleuchtung fehlt. Briefkasten, Tore, andere Metallteile nicht mehr funktionsfähig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G23,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q23,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Instandsetzung der Grün- und Hartflächen. Instandsetzen Entwässerung. Installieren einer Aussenbeleuchtung. Ersetzen sämtlicher Metallteile."},{"$f":"IFERROR(VLOOKUP(H23,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(OR(M81=\"c\",M81=\"d\",L81=\"c\",L81=\"d\"),\"b\",\" \")","v":"b"},{"$f":"IFERROR(VLOOKUP(L23,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M23,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":2},{"$f":"IF(MAX(N23:O23)=0,\" \",MAX(N23:O23))","v":4},{"$f":"IFERROR(VLOOKUP(P23,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G23,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q23,Datenblätter!$B$2:$K$2,0)),\" \")","v":33},{"$f":"IFERROR(R23*$K$9*$K$14,\" \")","v":75.998735999999994},"x","GRU=",{"$f":"$G$6","v":1936}," =",{"$f":"IFERROR(ROUND(V23*S23,-2), \" \")","v":147100},0,0,0.25,0.3,{"$f":"IFERROR(HLOOKUP(Q23,$Y$20:AB23,4,),\" \")","v":0.3},{"$f":"IFERROR(X23*AC23,\" \")","v":44130}]
[null,null,"Rohbau,Fassaden"]
["A","02","C","Konstruktion Gebäude","Tragkonstruktion",{"$f":"IFERROR(VLOOKUP(G25,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung '!G25","v":"Betonkonstruktion "},{"$f":"IF(OR('Zustandserfassung '!H25=\"Ende Lebensdauer\",'Zustandserfassung '!H25=\"leichte Abnutzung \",'Zustandserfassung '!H25=\"grössere Abnutzung \",'Zustandserfassung '!H25=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L25=Q25,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G25,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q25,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Erhebliche Risse und Abplatzungen. Dilatationen\ngrösstenteils beschädigt. Beschädigte Fläche (> 5%)."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G25,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q25,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärung: Bauingenieur.\nBeton sanieren aussen mit Dilatation.\nSchutzanstrich für sämtliche Oberflächen."},{"$f":"IFERROR(VLOOKUP(H25,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L25,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M25,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IF(MAX(N25:O25)=0,\" \",MAX(N25:O25))","v":4},{"$f":"IFERROR(VLOOKUP(P25,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G25,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q25,Datenblätter!$B$2:$K$2,0)),\" \")","v":78},{"$f":"IFERROR(R25*$K$9*$K$14,\" \")","v":179.633376},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V25*S25,-2), \" \")","v":323300},0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q25,$Y$20:AB25,6,),\" \")","v":0.2},{"$f":"IFERROR(X25*AC25,\" \")","v":64660}]
["A","03","E 2","Äussere Wandbekleidung über Terrain","Fassade Aussenfläche",{"$f":"IFERROR(VLOOKUP(G26,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G26","v":"Verputzt"},{"$f":"IF(OR('Zustandserfassung '!H26=\"Ende Lebensdauer\",'Zustandserfassung '!H26=\"leichte Abnutzung \",'Zustandserfassung '!H26=\"grössere Abnutzung \",'Zustandserfassung '!H26=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L26=Q26,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G26,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q26,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Anstrich verwittert, Putzschaden (50–100%) der Fassadenfläche."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G26,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q26,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Komplettes Entfernen des bestehenden Putzes. Reinigen des Mauerwerkes, neuer Aufbau des Putzes. Anstrich der Fassade."},{"$f":"IFERROR(VLOOKUP(H26,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(OR(F26=1,F26=2),$L$25=\"c\",$F$25=1),\"c\",\" \")&IF(AND(OR(F26=1,F26=2),$L$25=\"d\",$F$25=1),\"d\",\" \")","v":"  "},{"$f":"IFERROR(VLOOKUP(L26,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M26,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P26,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G26,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q26,Datenblätter!$B$2:$K$2,0)),\" \")","v":55},{"$f":"IFERROR(R26*$K$9*$K$14,\" \")","v":126.66455999999999},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V26*S26,-2), \" \")","v":228000},0,0,0,0.1,{"$f":"IFERROR(HLOOKUP(Q26,$Y$20:AB26,7,),\" \")","v":0.1},{"$f":"IFERROR(X26*AC26,\" \")","v":22800}]
["A","04","E 2","Äussere Wandbekleidung über Terrain","Fassade Dekoration",{"$f":"IFERROR(VLOOKUP(G27,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G27","v":"Fassadendekoration"},{"$f":"IF(OR('Zustandserfassung '!H27=\"Ende Lebensdauer\",'Zustandserfassung '!H27=\"leichte Abnutzung \",'Zustandserfassung '!H27=\"grössere Abnutzung \",'Zustandserfassung '!H27=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "},{"$f":"IFERROR(IF(L27=Q27,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G27,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q27,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G27,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q27,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H27,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L27,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M27,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P27,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G27,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q27,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "},{"$f":"IFERROR(R27*$K$9*$K$14,\" \")","v":" "},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V27*S27,-2), \" \")","v":" "},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q27,$Y$20:AB27,8,),\" \")","v":" "},{"$f":"IFERROR(X27*AC27,\" \")","v":" "}]
["A","05","C 4.3","Balkon","Balkone,Loggien",{"$f":"IFERROR(VLOOKUP(G28,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G28","v":"Balkone,Loggien"},{"$f":"IF(OR('Zustandserfassung '!H28=\"Ende Lebensdauer\",'Zustandserfassung '!H28=\"leichte Abnutzung \",'Zustandserfassung '!H28=\"grössere Abnutzung \",'Zustandserfassung '!H28=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L28=Q28,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G28,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q28,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Zahlreiche tiefe Risse und Abplatzungen mit Beein- trächtigung der Sicherheit. Vollständige Ablösung des Bodenbelages. Entwässerung nicht funktionsfähig. Metallteile durchgerostet mit mangelhaften Verankerungen. Fortgeschrittene Kondensatschäden an Decke oder Boden in Balkonnähe."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G28,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q28,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärung: Bauingenieur.\nErneuerung der Balkonplatten. Ersetzen von Brüstung und Metallteilen. Neuer Bodenbelag. Behandlung aller Oberflächen. Neue Entwässerung. Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H28,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L28,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M28,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P28,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G28,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q28,Datenblätter!$B$2:$K$2,0)),\" \")","v":2583},{"$f":"IFERROR(R28*$K$9*$K$14,\" \")","v":5948.6283359999998},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V28*S28,-2), \" \")","v":214200},0,0,0.15,0.3,{"$f":"IFERROR(HLOOKUP(Q28,$Y$20:AB28,9,),\" \")","v":0.3},{"$f":"IFERROR(X28*AC28,\" \")","v":64260}]
["AE","06","E2 (energetisch)","Äussere Wandbekleidung über Terrain","Fassade Wärmedämmung",{"$f":"IFERROR(VLOOKUP(G29,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung '!G29","v":"Gebäude ab 1940"},{"$f":"IF(OR('Zustandserfassung '!H29=\"Ende Lebensdauer\",'Zustandserfassung '!H29=\"leichte Abnutzung \",'Zustandserfassung '!H29=\"grössere Abnutzung \",'Zustandserfassung '!H29=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L29=Q29,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G29,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q29,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Die Wärmedämmung fehlt oder ist unzureichend. Kondensatschäden. Behaglichkeit ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G29,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q29,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kompaktwärmedämmung. Ausführung gemäss Mindestanforderung. Energiebilanz und Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H29,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L29,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M29,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P29,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G29,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q29,Datenblätter!$B$2:$K$2,0)),\" \")","v":103},{"$f":"IFERROR(R29*$K$9*$K$14,\" \")","v":237.20817599999995},"x","FF=",{"$f":"$G$9","v":1800}," =",{"$f":"IFERROR(ROUND(V29*S29,-2), \" \")","v":427000},0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q29,$Y$20:AB29,10,),\" \")","v":1},{"$f":"IFERROR(X29*AC29,\" \")","v":427000}]
[null,null,"Keller,Untergeschoss"]
["I","07","G 3","Ausbau Gebäude","Kellerräume privat",{"$f":"IFERROR(VLOOKUP(G31,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G31","v":"Kellerräume privat"},{"$f":"IF(OR('Zustandserfassung '!H31=\"Ende Lebensdauer\",'Zustandserfassung '!H31=\"leichte Abnutzung \",'Zustandserfassung '!H31=\"grössere Abnutzung \",'Zustandserfassung '!H31=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L31=Q31,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G31,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q31,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Umfassende Schäden an Wänden, Böden und Decken. Innere Türen nicht funktionsfähig. Lattenver- schläge verfault. Eindringen von Feuchtigkeit. Stark feuchte Luft verunmöglicht Lagerung von Papier etc. ohne Schimmelbildung."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G31,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q31,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Bodenmaterial austauschen, Feuchtigkeitssperre und Schutzmörtel an den Wänden. Neue Lattenverschläge und innere Türen. Streichen sämtlicher Oberflächen."},{"$f":"IFERROR(VLOOKUP(H31,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L31,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M31,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P31,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G31,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q31,Datenblätter!$B$2:$K$2,0)),\" \")","v":54},{"$f":"IFERROR(R31*$K$9*$K$14,\" \")","v":124.36156799999999},"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V31*S31,-2), \" \")","v":96500},0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q31,$Y$20:AB31,12,),\" \")","v":0.3},{"$f":"IFERROR(X31*AC31,\" \")","v":28950}]
["I","08","G 3","Ausbau Gebäude","Kellerräume allgemein",{"$f":"IFERROR(VLOOKUP(G32,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G32","v":"Kellerräume allgemein"},{"$f":"IF(OR('Zustandserfassung '!H32=\"Ende Lebensdauer\",'Zustandserfassung '!H32=\"leichte Abnutzung \",'Zustandserfassung '!H32=\"grössere Abnutzung \",'Zustandserfassung '!H32=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G32,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q32,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Räume und Türen in desolatem Zustand. Einrichtungen für Waschen und Trocknen mangelhaft oder fehlend. Eindringen von Feuchtigkeit. Stark feuchte Luft verunmöglicht Lagerung von Papier etc. ohne Schimmelbildung."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G32,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q32,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ausbessern an Böden, Wänden und Decken. Malerarbeiten an Böden und Wänden. Teilersatz von Türen. Einrichtungen ersetzen beziehungsweise ergänzen. Malerabeiten."},{"$f":"IFERROR(VLOOKUP(H32,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L32,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M32,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P32,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G32,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q32,Datenblätter!$B$2:$K$2,0)),\" \")","v":122},280.96502399999997,"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V32*S32,-2), \" \")","v":218000},0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q32,$Y$20:AB32,13,),\" \")","v":0.3},{"$f":"IFERROR(X32*AC32,\" \")","v":65400}]
["IE","09","G4 (energetisch)","Deckenbekleidung","Kellerdecke Wärmedämmung",{"$f":"IFERROR(VLOOKUP(G33,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G33","v":"Kellerdecke Wärmedämmung"},{"$f":"IF(OR('Zustandserfassung '!H33=\"Ende Lebensdauer\",'Zustandserfassung '!H33=\"leichte Abnutzung \",'Zustandserfassung '!H33=\"grössere Abnutzung \",'Zustandserfassung '!H33=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G33,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q33,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Wärmedämmung fehlend oder mit einer Stärke von weniger als 5 cm. Behaglichkeit in Erdgeschoss-Woh- nung ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G33,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q33,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kellerdecke wärmedämmen entsprechend den Mindestanforderungen."},{"$f":"IFERROR(VLOOKUP(H33,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L33,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M33,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P33,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G33,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q33,Datenblätter!$B$2:$K$2,0)),\" \")","v":40},92.119680000000002,"x","GRG=",{"$f":"$G$5","v":776}," =",71500,0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q33,$Y$20:AB33,14,),\" \")","v":1},{"$f":"IFERROR(X33*AC33,\" \")","v":71500}]
["I","10","D 5.2","Wärmeerzeugung","Lagerung Heizöl",{"$f":"IFERROR(VLOOKUP(G34,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":0},{"$f":"'Zustandserfassung '!G34","v":"-"},{"$f":"IF(OR('Zustandserfassung '!H34=\"Ende Lebensdauer\",'Zustandserfassung '!H34=\"leichte Abnutzung \",'Zustandserfassung '!H34=\"grössere Abnutzung \",'Zustandserfassung '!H34=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G34,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q34,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G34,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q34,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H34,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L34,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M34,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P34,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G34,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q34,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","FW+FG=",{"$f":"$G$11+$G$12","v":2328}," ="," ",0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q34,$Y$20:AB34,15,),\" \")","v":" "}," "]
["I","11","D 5.2","Wärmeerzeugung","Wärmeerzeugung",{"$f":"IFERROR(VLOOKUP(G35,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung '!G35","v":"mit Warmwasser"},{"$f":"IF(OR('Zustandserfassung '!H35=\"Ende Lebensdauer\",'Zustandserfassung '!H35=\"leichte Abnutzung \",'Zustandserfassung '!H35=\"grössere Abnutzung \",'Zustandserfassung '!H35=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G35,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q35,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Kessel und Kamin entsprechen nicht mehr den behördlichen Vorschriften. Dämmung mangelhaft. Schlechter Wirkungsgrad. Anlage abgesprochen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G35,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q35,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Vollständiger Ersatz der Wärmeerzeugung. Kaminin- standsetzung, evtl. -erneuerung. Energieberater beiziehen. Rechtliche Rahmenbedingungen und Auflagen abklären."},{"$f":"IFERROR(VLOOKUP(H35,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L35,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M35,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P35,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G35,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q35,Datenblätter!$B$2:$K$2,0)),\" \")","v":26},59.877791999999992,"x","FW+FG=",{"$f":"$G$11+$G$12","v":2328}," =",139400,0,0.05,0,0.2,{"$f":"IFERROR(HLOOKUP(Q35,$Y$20:AB35,16,),\" \")","v":0.2},27880]
["I","12","D 5.3","Wärmehauptverteilung","Wärmeverteilung",{"$f":"IFERROR(VLOOKUP(G36,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G36","v":"Wärmeverteilung"},{"$f":"IF(OR('Zustandserfassung '!H36=\"Ende Lebensdauer\",'Zustandserfassung '!H36=\"leichte Abnutzung \",'Zustandserfassung '!H36=\"grössere Abnutzung \",'Zustandserfassung '!H36=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G36,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q36,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Verteilung hat Lecks und Roststellen. Leitungen am falschen Standort. Dämmung nicht vorhanden oder ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G36,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q36,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Vollersatz der horizontalen Leitungen. Ersatz von Steigsträngen. Einbau Wärmezähler im Rahmen der Erneuerung der Heizungsanlage."},{"$f":"IFERROR(VLOOKUP(H36,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(F61=2,L61=\"d\"),\"c\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L36,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M36,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P36,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G36,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q36,Datenblätter!$B$2:$K$2,0)),\" \")","v":779},1794.0307679999999,"x","AW=",{"$f":"$G$14","v":36}," =",64600,0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q36,$Y$20:AB36,17,),\" \")","v":0.2},12920]
["I","13","D 8.4","Versorgungsleitungen","Versorgung Wasser, Gas",{"$f":"IFERROR(VLOOKUP(G37,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G37","v":"Versorgung Wasser,Gas"},{"$f":"IF(OR('Zustandserfassung '!H37=\"Ende Lebensdauer\",'Zustandserfassung '!H37=\"leichte Abnutzung \",'Zustandserfassung '!H37=\"grössere Abnutzung \",'Zustandserfassung '!H37=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G37,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q37,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Veraltete und defekte Leitungen. Gebäude über 40jährig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G37,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q37,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärungen: Gaswerk / Wasserwerk. Auswechseln der Hauszuleitungen ab Gebäudeeintritt bis Zähler."},{"$f":"IFERROR(VLOOKUP(H37,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L37,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M37,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P37,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G37,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q37,Datenblätter!$B$2:$K$2,0)),\" \")","v":73},168.11841599999997,"x","AW=",{"$f":"$G$14","v":36}," =",6100,0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q37,$Y$20:AB37,18,),\" \")","v":0},0]
["I","14","D 8.5","Entsorgungsleitungen","Entsorgung Wasser",{"$f":"IFERROR(VLOOKUP(G38,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung '!G38","v":"Fallstränge und Grundleitungen"},{"$f":"IF(OR('Zustandserfassung '!H38=\"Ende Lebensdauer\",'Zustandserfassung '!H38=\"leichte Abnutzung \",'Zustandserfassung '!H38=\"grössere Abnutzung \",'Zustandserfassung '!H38=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G38,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q38,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Es ist mit zahlreichen, defekten Stellen zu rechnen. Mehrmalige Verstopfungen und Rückstauungen festgestellt. Schlechter Abfluss."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G38,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q38,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"TV-Untersuch. Ersatz der gesamten Entsorgungsleitung."},{"$f":"IFERROR(VLOOKUP(H38,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(OR(L65=\"d\",M65=\"d\"),\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L38,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M38,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P38,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G38,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q38,Datenblätter!$B$2:$K$2,0)),\" \")","v":1985},4571.43912,"x","AW=",{"$f":"$G$14","v":36}," =",164600,0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q38,$Y$20:AB38,19,),\" \")","v":0},0]
["I","15","E 3.2","Türen","Keller Aussentüren und Tore",{"$f":"IFERROR(VLOOKUP(G39,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G39","v":"Aussentüren und Tore"},{"$f":"IF(OR('Zustandserfassung '!H39=\"Ende Lebensdauer\",'Zustandserfassung '!H39=\"leichte Abnutzung \",'Zustandserfassung '!H39=\"grössere Abnutzung \",'Zustandserfassung '!H39=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G39,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q39,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Umfangreiche Schäden bei mehr als 50% aller Aussentüren und Tore. Schliessung veraltet. Einbruchgefahr.\nErsatz aller Türen und Tore. Neue Schliessung. Komplette Oberflächenbehandlung."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G39,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q39,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ersatz aller Türen und Tore. Neue Schliessung. Komplette Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H39,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L39,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M39,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P39,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G39,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q39,Datenblätter!$B$2:$K$2,0)),\" \")","v":21},48.362831999999997,"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V39*S39,-2), \" \")","v":37500},0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q39,$Y$20:AB39,20,),\" \")","v":0.3},11250]
["A","16","E3.1","Fenster","Kellerfenster",{"$f":"IFERROR(VLOOKUP(G40,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G40","v":"Kellerfenster"},{"$f":"IF(OR('Zustandserfassung '!H40=\"Ende Lebensdauer\",'Zustandserfassung '!H40=\"leichte Abnutzung \",'Zustandserfassung '!H40=\"grössere Abnutzung \",'Zustandserfassung '!H40=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G40,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q40,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G40,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q40,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kompletter Ersatz der Kellerfenster und Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H40,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L40,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M40,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P40,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G40,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q40,Datenblätter!$B$2:$K$2,0)),\" \")","v":27},62.180783999999996,"x","GRG=",{"$f":"$G$5","v":776}," =",48300,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q40,$Y$20:AB40,21,),\" \")","v":0.3},14490]
[null,null,"Treppenhäuser",null,null,{"$f":"IFERROR(VLOOKUP(G41,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L41,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M41,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P41,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G41,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q41,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","17","G 3","Wandbekleidung","Treppenhaus: Wände",{"$f":"IFERROR(VLOOKUP(G42,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G42","v":"Treppenhaus,Wände"},{"$f":"IF(OR('Zustandserfassung '!H42=\"Ende Lebensdauer\",'Zustandserfassung '!H42=\"leichte Abnutzung \",'Zustandserfassung '!H42=\"grössere Abnutzung \",'Zustandserfassung '!H42=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L42=Q42,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G42,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q42,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Verschmutzte Oberflächen. Erhebliche Risse und Ablösungen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G42,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q42,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Erneuern des Untergrundes. Wände streichen."},{"$f":"IFERROR(VLOOKUP(H42,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"_xlfn.IFS(L43=\"c\",\"c\",L43=\"d\",\"d\")","v":"d"},{"$f":"IFERROR(VLOOKUP(L42,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M42,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P42,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G42,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q42,Datenblätter!$B$2:$K$2,0)),\" \")","v":1308},{"$f":"IFERROR(R42*$K$9*$K$14,\" \")","v":3012.3135359999997},"x","ATxAWG=",{"$f":"$G$13*$G$10","v":12}," =",{"$f":"IFERROR(ROUND(V42*S42,-2), \" \")","v":36100},0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q42,$Y$20:AB42,23,),\" \")","v":0.2},{"$f":"IFERROR(X42*AC42,\" \")","v":7220}]
["I","18","C","Konstruktion Gebäude","Treppen und Podeste",{"$f":"IFERROR(VLOOKUP(G43,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G43","v":"Treppen und Podeste"},{"$f":"IF(OR('Zustandserfassung '!H43=\"Ende Lebensdauer\",'Zustandserfassung '!H43=\"leichte Abnutzung \",'Zustandserfassung '!H43=\"grössere Abnutzung \",'Zustandserfassung '!H43=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G43,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q43,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Erhebliche Schäden an Stufen und Treppenwangen. Tragfähigkeit beeinträchtigt. Geländer an vielen Stellen gelöst. Sicherheit nicht gewährleistet."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G43,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q43,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärung: Bauingenieur. Totalersatz der Treppe inkl. Geländer."},{"$f":"IFERROR(VLOOKUP(H43,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L43,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M43,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P43,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G43,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q43,Datenblätter!$B$2:$K$2,0)),\" \")","v":6625},15257.321999999998,"x","ATxAWG=",{"$f":"$G$13*$G$10","v":12}," =",183100,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q43,$Y$20:AB43,24,),\" \")","v":0.2},36620]
["I","19","E 3.2","Türen","Treppenhaus:Eingangstüre",{"$f":"IFERROR(VLOOKUP(G44,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G44","v":"Treppenhaus:Eingangstüre"},{"$f":"IF(OR('Zustandserfassung '!H44=\"Ende Lebensdauer\",'Zustandserfassung '!H44=\"leichte Abnutzung \",'Zustandserfassung '!H44=\"grössere Abnutzung \",'Zustandserfassung '!H44=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G44,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q44,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Hauseingangstüre genügt den Anforderungen nicht mehr. Flügel und Rahmen stark beschädigt. Einbruchsicherheit nicht gewährleistet."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G44,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q44,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neue Hauseingangstüre mit guter Wärmedämmung inklusive Beschläge und Garnituren. Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H44,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L44,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M44,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P44,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G44,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q44,Datenblätter!$B$2:$K$2,0)),\" \")","v":2520},5803.5398399999995,"x","AT=",{"$f":"$G$13","v":4}," =",23200,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q44,$Y$20:AB44,25,),\" \")","v":0.3},6960]
["I","20","G 1.4","Innentür","Wohnungstüren",{"$f":"IFERROR(VLOOKUP(G45,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G45","v":"Wohnungstüren"},{"$f":"IF(OR('Zustandserfassung '!H45=\"Ende Lebensdauer\",'Zustandserfassung '!H45=\"leichte Abnutzung \",'Zustandserfassung '!H45=\"grössere Abnutzung \",'Zustandserfassung '!H45=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G45,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q45,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Keine kostenwirksamen Massnahmen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G45,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q45,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz Flügel und Rahmen, inkl. Schliessung und Spion. Oberflächenbehandlung innen und aussen."},{"$f":"IFERROR(VLOOKUP(H45,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L45,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M45,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P45,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G45,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q45,Datenblätter!$B$2:$K$2,0)),\" \")","v":958},2206.2663359999997,"x","AW=",{"$f":"$G$14","v":36}," =",79400,0,0.1,0,0.3,{"$f":"IFERROR(HLOOKUP(Q45,$Y$20:AB45,26,),\" \")","v":0.3},23820]
["I","21","D 1","Elektroanlage","Starkstrom:Hauszul,Messung,Vert.",{"$f":"IFERROR(VLOOKUP(G46,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung '!G46","v":"Messung im Treppenhaus"},{"$f":"IF(OR('Zustandserfassung '!H46=\"Ende Lebensdauer\",'Zustandserfassung '!H46=\"leichte Abnutzung \",'Zustandserfassung '!H46=\"grössere Abnutzung \",'Zustandserfassung '!H46=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G46,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q46,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Messung und Hauptverteilung nicht zentral und allgemein zugänglich. Installationen entsprechen nicht den Vorschriften. Zu schwache Absicherung. Waschen/Trocknen und allfällige Kellersteckdosen ohne eigene Messung und Verrechnung."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G46,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q46,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Versetzen der Messung und Hauptverteilung an allg. zugängliche Stelle. Neuinstallation Bezügerleitungen. Erhöhung der Absicherung auf 25 Ampère, inkl. Zählerumschaltung Waschen/Trocknen (individuelle Abrechnung)."},{"$f":"IFERROR(VLOOKUP(H46,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$47=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L46,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M46,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P46,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G46,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q46,Datenblätter!$B$2:$K$2,0)),\" \")","v":10},23.029920000000001,"x","FW=",{"$f":"$G$11","v":2328}," =",53600,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q46,$Y$20:AB46,27,),\" \")","v":0.3},16080]
["I","22","D 1","Elektroanlage","Starkstrom:Gemeinanlagen",{"$f":"IFERROR(VLOOKUP(G47,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G47","v":"Starkstrom:Gemeinanlagen"},{"$f":"IF(OR('Zustandserfassung '!H47=\"Ende Lebensdauer\",'Zustandserfassung '!H47=\"leichte Abnutzung \",'Zustandserfassung '!H47=\"grössere Abnutzung \",'Zustandserfassung '!H47=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G47,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q47,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Veraltete Anlage. Widerspricht den Vorschriften. Freiliegende Drähte bei Anschlüssen. Allg. Beleuchtung zu schwach.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G47,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q47,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neuinstallation der gesamten Anlage."},{"$f":"IFERROR(VLOOKUP(H47,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L47,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M47,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P47,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G47,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q47,Datenblätter!$B$2:$K$2,0)),\" \")","v":4},9.2119679999999988,"x","FW=",{"$f":"$G$11","v":2328}," =",21400,0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q47,$Y$20:AB47,28,),\" \")","v":0.3},6420]
["I","23","D 1","Elektroanlage","Schwachstrom",{"$f":"IFERROR(VLOOKUP(G48,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G48","v":"Schwachstrom"},{"$f":"IF(OR('Zustandserfassung '!H48=\"Ende Lebensdauer\",'Zustandserfassung '!H48=\"leichte Abnutzung \",'Zustandserfassung '!H48=\"grössere Abnutzung \",'Zustandserfassung '!H48=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G48,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q48,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G48,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q48,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H48,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L48,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M48,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P48,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G48,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q48,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","AW=",{"$f":"$G$14","v":36}," ="," ",0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q48,$Y$20:AB48,29,),\" \")","v":" "}," "]
["I","24","D 9","Transportanlage","Aufzug",{"$f":"IFERROR(VLOOKUP(G49,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G49","v":"Aufzug"},{"$f":"IF(OR('Zustandserfassung '!H49=\"Ende Lebensdauer\",'Zustandserfassung '!H49=\"leichte Abnutzung \",'Zustandserfassung '!H49=\"grössere Abnutzung \",'Zustandserfassung '!H49=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G49,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q49,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G49,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q49,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H49,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L49,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M49,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P49,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G49,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q49,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","ATxAWG=",{"$f":"$G$13*$G$10","v":12}," ="," ",0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q49,$Y$20:AB49,30,),\" \")","v":" "}," "]
[null,null,"Dach und Dachraum",null,null,{"$f":"IFERROR(VLOOKUP(G50,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(H50,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L50,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M50,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P50,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G50,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q50,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["A","25","C","Konstruktion Gebäude","Tragwerk Dach",{"$f":"IFERROR(VLOOKUP(G51,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G51","v":"Tragwerk Dach"},{"$f":"IF(OR('Zustandserfassung '!H51=\"Ende Lebensdauer\",'Zustandserfassung '!H51=\"leichte Abnutzung \",'Zustandserfassung '!H51=\"grössere Abnutzung \",'Zustandserfassung '!H51=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L51=Q51,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G51,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q51,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Wichtige Teile des Tragwerkes sind zerstört durch Holzfäule oder Insektenbefall (Hausbock). Tragfähig- keit von Verbindungen beeinträchtigt."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G51,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q51,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Zusatzabklärung: Zimmermann. Vollständiger Ersatz des Tragwerkes."},{"$f":"IFERROR(VLOOKUP(H51,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L51,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M51,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P51,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G51,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q51,Datenblätter!$B$2:$K$2,0)),\" \")","v":99},{"$f":"IFERROR(R51*$K$9*$K$14,\" \")","v":227.99620799999997},"x","GRG=",{"$f":"$G$5","v":776}," =",{"$f":"IFERROR(ROUND(V51*S51,-2), \" \")","v":176900},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q51,$Y$20:AB51,32,),\" \")","v":0},{"$f":"IFERROR(X51*AC51,\" \")","v":0}]
["A","26",{"$f":"IF(G52=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachhaut","Dachdeckung",{"$f":"IFERROR(VLOOKUP(G52,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G52","v":"Steildach"},{"$f":"IF(OR('Zustandserfassung '!H52=\"Ende Lebensdauer\",'Zustandserfassung '!H52=\"leichte Abnutzung \",'Zustandserfassung '!H52=\"grössere Abnutzung \",'Zustandserfassung '!H52=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G52,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q52,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G52,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q52,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."},{"$f":"IFERROR(VLOOKUP(H52,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(F52=1,$L$51=\"c\"),\"c\",\" \")&IF(AND(F52=1,$L$51=\"d\"),\"d\",\" \")","v":" d"},{"$f":"IFERROR(VLOOKUP(L52,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M52,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P52,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G52,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q52,Datenblätter!$B$2:$K$2,0)),\" \")","v":114},262.54108799999995,"x","GRG=",776," =",203700,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q52,$Y$20:AB52,33,),\" \")","v":0.2},40740]
["A","27",{"$f":"IF(G52=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachhaut","Dachaufbauten massiv",{"$f":"IFERROR(VLOOKUP(G53,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G53","v":"Dachbauten massiv"},{"$f":"IF(OR('Zustandserfassung '!H53=\"Ende Lebensdauer\",'Zustandserfassung '!H53=\"leichte Abnutzung \",'Zustandserfassung '!H53=\"grössere Abnutzung \",'Zustandserfassung '!H53=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G53,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q53,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G53,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q53,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H53,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},{"$f":"IF(AND(F56=1,OR(L56=\"d\",M56=\"d\")),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L53,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M53,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P53,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G53,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q53,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","GRG=",776," ="," ",0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q53,$Y$20:AB53,34,),\" \")","v":" "}," "]
["A","28","F 2","Einbaute zu Dach","Dachaufbauten Glas",{"$f":"IFERROR(VLOOKUP(G54,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G54","v":"Dachaufbauten Glas"},{"$f":"IF(OR('Zustandserfassung '!H54=\"Ende Lebensdauer\",'Zustandserfassung '!H54=\"leichte Abnutzung \",'Zustandserfassung '!H54=\"grössere Abnutzung \",'Zustandserfassung '!H54=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G54,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q54,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Konstruktion rostig. Verglasung defekt, Kondenswasser. Abdichtungen gelöst und undicht. An- und Abschlüsse sind beschädigt."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G54,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q54,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ersatz der ganzen Konstruktion mit Verglasung und allen An- und Abschlüssen."},{"$f":"IFERROR(VLOOKUP(H54,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L54,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M54,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P54,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G54,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q54,Datenblätter!$B$2:$K$2,0)),\" \")","v":58},133.57353599999999,"x","GRG=",776," =",103700,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q54,$Y$20:AB54,35,),\" \")","v":0.3},31110]
["A","29","F 2","Einbaute zu Dach","Dachgauben",{"$f":"IFERROR(VLOOKUP(G55,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G55","v":"Dachgauben"},{"$f":"IF(OR('Zustandserfassung '!H55=\"Ende Lebensdauer\",'Zustandserfassung '!H55=\"leichte Abnutzung \",'Zustandserfassung '!H55=\"grössere Abnutzung \",'Zustandserfassung '!H55=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G55,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q55,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G55,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q55,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H55,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L55,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M55,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P55,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G55,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q55,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","GRG=",776," ="," ",0,0,0,0.5,{"$f":"IFERROR(HLOOKUP(Q55,$Y$20:AB55,36,),\" \")","v":" "}," "]
["AE","30","F (energetisch)","Bedachung Gebäude ","Dach Wärmedämmung",{"$f":"IFERROR(VLOOKUP(G56,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":2},{"$f":"'Zustandserfassung '!G56","v":"Steildach,Dachgeschoss nicht ausgebaut"},{"$f":"IF(OR('Zustandserfassung '!H56=\"Ende Lebensdauer\",'Zustandserfassung '!H56=\"leichte Abnutzung \",'Zustandserfassung '!H56=\"grössere Abnutzung \",'Zustandserfassung '!H56=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G56,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q56,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Wärmedämmung unvollständig oder Stärke der Dämmschicht ist ungenügend.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G56,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q56,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Entfernung der bestehenden Wärmedämmung. Neue Wärmedämmung mit Gehbelag auf Estrichboden. Energiebilanz und Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H56,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(OR(F52=2,F52=3),OR(M52=\"d\",L52=\"d\"),F56=3),\"d\",\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(L56,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M56,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P56,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G56,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q56,Datenblätter!$B$2:$K$2,0)),\" \")","v":54},124.36156799999999,"x","GRG=",776," =",96500,0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q56,$Y$20:AB56,37,),\" \")","v":1},96500]
["A","31",{"$f":"IF(G57=\"Steildach\",\"F 1.3\",\"F1.2\")","v":"F 1.3"},"Dachhaut","Dachabschlüsse",{"$f":"IFERROR(VLOOKUP(G57,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G57","v":"Steildach"},{"$f":"IF(OR('Zustandserfassung '!H57=\"Ende Lebensdauer\",'Zustandserfassung '!H57=\"leichte Abnutzung \",'Zustandserfassung '!H57=\"grössere Abnutzung \",'Zustandserfassung '!H57=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G57,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q57,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G57,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q57,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."},{"$f":"IFERROR(VLOOKUP(H57,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")&_xlfn.IFS(OR(L52=\"d\",M52=\"d\"),\"d\",OR(L52=\"b\",M52=\"b\"),\"b\")&IF(AND(F56=1,F56=3,OR(L56=\"c\",L56=\"d\",M56=\"c\",M56=\"d\")),\"d\",\" \")","v":"dd "},{"$f":"IFERROR(VLOOKUP(L57,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M57,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P57,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G57,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q57,Datenblätter!$B$2:$K$2,0)),\" \")","v":114},262.54108799999995,"x","GRG=",776," =",203700,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q57,$Y$20:AB57,38,),\" \")","v":0.2},40740]
["I","32","G 1.4","Ausbau Gebäude","Dachraum",{"$f":"IFERROR(VLOOKUP(G58,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G58","v":"Dachraum"},{"$f":"IF(OR('Zustandserfassung '!H58=\"Ende Lebensdauer\",'Zustandserfassung '!H58=\"leichte Abnutzung \",'Zustandserfassung '!H58=\"grössere Abnutzung \",'Zustandserfassung '!H58=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G58,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q58,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Räume schlecht aufgeteilt. Türen zum Treppenhaus und Lattenverschläge erheblich beschädigt. Elektrische Anlagen veraltet.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G58,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q58,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neue Abschlusstüren, Lattenverschläge und Elektro- installationen."},{"$f":"IFERROR(VLOOKUP(H58,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L58,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M58,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P58,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G58,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q58,Datenblätter!$B$2:$K$2,0)),\" \")","v":26},59.877791999999992,"x","GRG=",776," =",46500,0,0,0.1,0.3,{"$f":"IFERROR(HLOOKUP(Q58,$Y$20:AB58,39,),\" \")","v":0.3},13950]
[null,null,"Wohnungen: Allgemein",null,null,{"$f":"IFERROR(VLOOKUP(G59,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L59,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M59,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P59,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G59,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q59,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","33","D 1","Elektroanlage","Elektroanlagen Wohnungen",{"$f":"IFERROR(VLOOKUP(G60,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G60","v":"Elektroanlagen Wohnungen"},{"$f":"IF(OR('Zustandserfassung '!H60=\"Ende Lebensdauer\",'Zustandserfassung '!H60=\"leichte Abnutzung \",'Zustandserfassung '!H60=\"grössere Abnutzung \",'Zustandserfassung '!H60=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L60=Q60,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G60,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q60,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Installationen veraltet, entsprechen nicht mehr den Vorschriften. Alte Aufputzleitungen. Zu schwache Absicherung, minimale Beleuchtung."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G60,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q60,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz der Elektroinstallationen. Neue Unterverteilung abgesichert 10 Ampère mit Fehlerstrom- schutzschalter, Drahtauswechslungen."},{"$f":"IFERROR(VLOOKUP(H60,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L60,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M60,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P60,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G60,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q60,Datenblätter!$B$2:$K$2,0)),\" \")","v":46},{"$f":"IFERROR(R60*$K$9*$K$14,\" \")","v":105.93763199999999},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V60*S60,-2), \" \")","v":246600},0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q60,$Y$20:AB60,41,),\" \")","v":0.3},{"$f":"IFERROR(X60*AC60,\" \")","v":73980}]
["I","34","D 5.3","Wärmehauptverteilung","Wärmeabgabe",{"$f":"IFERROR(VLOOKUP(G61,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G61","v":"Heizkörper"},{"$f":"IF(OR('Zustandserfassung '!H61=\"Ende Lebensdauer\",'Zustandserfassung '!H61=\"leichte Abnutzung \",'Zustandserfassung '!H61=\"grössere Abnutzung \",'Zustandserfassung '!H61=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G61,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q61,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Heizkörper veraltet, beschädigt und schlecht regulierbar. Standorte falsch.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G61,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q61,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Ersatz durch neue Heizkörper mit Thermostatventilen. Energieberater beiziehen."},{"$f":"IFERROR(VLOOKUP(H61,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L61,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M61,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P61,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G61,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q61,Datenblätter!$B$2:$K$2,0)),\" \")","v":39},89.816687999999999,"x","FW=",{"$f":"$G$11","v":2328}," =",209100,0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q61,$Y$20:AB61,42,),\" \")","v":0.3},62730]
["I","35","D 8.4 ","Versorgungsleitung","Kaltwasserverteilung",{"$f":"IFERROR(VLOOKUP(G62,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G62","v":"Kaltwasserverteilung"},{"$f":"IF(OR('Zustandserfassung '!H62=\"Ende Lebensdauer\",'Zustandserfassung '!H62=\"leichte Abnutzung \",'Zustandserfassung '!H62=\"grössere Abnutzung \",'Zustandserfassung '!H62=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G62,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q62,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Ganzes Leitungsnetz beschädigt oder korrodiert. Schlechter Durchfluss infolge Verkalkung. Leitungsarmaturen undicht oder schlecht regulierbar."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G62,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q62,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz des Leitungsnetzes inkl. Dämmung und Einbau von Durchflussbegrenzern."},{"$f":"IFERROR(VLOOKUP(H62,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L62,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M62,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P62,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G62,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q62,Datenblätter!$B$2:$K$2,0)),\" \")","v":1596},3675.5752319999997,"x","AW=",{"$f":"$G$14","v":36}," =",132300,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q62,$Y$20:AB62,43,),\" \")","v":0.2},26460]
["I","36","D 8.4 ","Versorgungsleitung","Warmwasserverteilung",{"$f":"IFERROR(VLOOKUP(G63,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G63","v":"Mit zentraler Aufbereitung"},{"$f":"IF(OR('Zustandserfassung '!H63=\"Ende Lebensdauer\",'Zustandserfassung '!H63=\"leichte Abnutzung \",'Zustandserfassung '!H63=\"grössere Abnutzung \",'Zustandserfassung '!H63=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G63,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q63,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Ganzes Leitungsnetz beschädigt oder korrodiert. Schlechter Durchfluss infolge Verkalkung. Leitungsarmaturen undicht oder schlecht regulierbar.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G63,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q63,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz des Leitungsnetzes inkl. Dämmung und Einbau von Durchflussbegrenzern.."},{"$f":"IFERROR(VLOOKUP(H63,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L63,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M63,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P63,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G63,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q63,Datenblätter!$B$2:$K$2,0)),\" \")","v":1549},3567.3346079999997,"x","AW=",{"$f":"$G$14","v":36}," =",128400,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q63,$Y$20:AB63,44,),\" \")","v":0.2},25680]
["I","37","D 8.4 ","Versorgungsleitung","Gasverteilung",{"$f":"IFERROR(VLOOKUP(G64,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G64","v":"Gasverteilung"},{"$f":"IF(OR('Zustandserfassung '!H64=\"Ende Lebensdauer\",'Zustandserfassung '!H64=\"leichte Abnutzung \",'Zustandserfassung '!H64=\"grössere Abnutzung \",'Zustandserfassung '!H64=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G64,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q64,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G64,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q64,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H64,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L64,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M64,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P64,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G64,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q64,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}," ","x","AW=",{"$f":"$G$14","v":36}," ="," ",0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q64,$Y$20:AB64,45,),\" \")","v":" "}," "]
["I","38","D 8.4 ","Versorgungsleitung","Entsorgungsleitung bis Kellerdecke",{"$f":"IFERROR(VLOOKUP(G65,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G65","v":"Entsorgungsleitung bis Kellerdecke"},{"$f":"IF(OR('Zustandserfassung '!H65=\"Ende Lebensdauer\",'Zustandserfassung '!H65=\"leichte Abnutzung \",'Zustandserfassung '!H65=\"grössere Abnutzung \",'Zustandserfassung '!H65=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G65,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q65,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Fortgeschrittene Korrosionserscheinungen am ganzen Leitungsnetz. Ungenügende Materialien wie z.B. geschweisste Stahlrohre. Durchfluss nicht gewährleistet (Ablagerungen)."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G65,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q65,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz des Leitungsnetzes."},{"$f":"IFERROR(VLOOKUP(H65,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$38=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L65,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M65,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P65,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G65,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q65,Datenblätter!$B$2:$K$2,0)),\" \")","v":1455},3350.8533599999996,"x","AW=",{"$f":"$G$14","v":36}," =",120600,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q65,$Y$20:AB65,46,),\" \")","v":0.2},24120]
["A","39","E 3.1","Fenster","Fenster",{"$f":"IFERROR(VLOOKUP(G66,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G66","v":"Fenster"},{"$f":"IF(OR('Zustandserfassung '!H66=\"Ende Lebensdauer\",'Zustandserfassung '!H66=\"leichte Abnutzung \",'Zustandserfassung '!H66=\"grössere Abnutzung \",'Zustandserfassung '!H66=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G66,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q66,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig. Ungenügende Wärmedämmung vorhanden."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G66,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q66,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Kompletter Ersatz der Fenster. Oberflächenbehandlung und Versiegelung gegen Mauerwerk. Energieberater beiziehen."},{"$f":"IFERROR(VLOOKUP(H66,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L66,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M66,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P66,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G66,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q66,Datenblätter!$B$2:$K$2,0)),\" \")","v":45},103.63463999999999,"x","FW=",{"$f":"$G$11","v":2328}," =",241300,0,0,0,0.3,{"$f":"IFERROR(HLOOKUP(Q66,$Y$20:AB66,47,),\" \")","v":0.3},72390]
["A","40","E 3.3","Sonnenschutz","Wetterschutz",{"$f":"IFERROR(VLOOKUP(G67,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G67","v":"Jalousien"},{"$f":"IF(OR('Zustandserfassung '!H67=\"Ende Lebensdauer\",'Zustandserfassung '!H67=\"leichte Abnutzung \",'Zustandserfassung '!H67=\"grössere Abnutzung \",'Zustandserfassung '!H67=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G67,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q67,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Jalousieläden beschädigt. Oberflächen verwittert.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G67,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q67,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz der Jalousieläden. Komplette Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H67,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L67,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M67,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P67,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G67,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q67,Datenblätter!$B$2:$K$2,0)),\" \")","v":19},43.756847999999991,"x","FW=",{"$f":"$G$11","v":2328}," =",101900,0,0,0,0.25,{"$f":"IFERROR(HLOOKUP(Q67,$Y$20:AB67,48,),\" \")","v":0.25},25475]
["A","41","E 3.3","Sonnenschutz","Sonnenschutz",{"$f":"IFERROR(VLOOKUP(G68,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G68","v":"Sonnenschutz"},{"$f":"IF(OR('Zustandserfassung '!H68=\"Ende Lebensdauer\",'Zustandserfassung '!H68=\"leichte Abnutzung \",'Zustandserfassung '!H68=\"grössere Abnutzung \",'Zustandserfassung '!H68=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G68,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q68,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Markisen nicht funktionsfähig. Stoffteile stark verwittert oder beschädigt. Bedienungselemente defekt."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G68,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q68,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz der Markisen. Energienachweis und Prüfung auf Wärmebrücken durchführen."},{"$f":"IFERROR(VLOOKUP(H68,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF($L$29=\"d\",\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L68,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M68,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P68,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G68,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q68,Datenblätter!$B$2:$K$2,0)),\" \")","v":6},13.817951999999998,"x","FW=",{"$f":"$G$11","v":2328}," =",32200,0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q68,$Y$20:AB68,49,),\" \")","v":0.2},6440]
["I","42","G 1.4","Trennwand Tür,Tor","Türen,Innenausbauten",{"$f":"IFERROR(VLOOKUP(G69,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G69","v":"Türen,Innenausbauten"},{"$f":"IF(OR('Zustandserfassung '!H69=\"Ende Lebensdauer\",'Zustandserfassung '!H69=\"leichte Abnutzung \",'Zustandserfassung '!H69=\"grössere Abnutzung \",'Zustandserfassung '!H69=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"}," ",{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G69,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q69,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Sämtliche Holzteile in schlechtem Zustand. Oberflächen sind stark verschmutzt.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G69,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q69,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Totalersatz aller Holzteile, komplette Oberflächenbehandlung."},{"$f":"IFERROR(VLOOKUP(H69,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L69,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M69,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P69,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G69,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q69,Datenblätter!$B$2:$K$2,0)),\" \")","v":47},108.24062399999998,"x","FW=",{"$f":"$G$11","v":2328}," =",252000,0,0,0.1,0.2,{"$f":"IFERROR(HLOOKUP(Q69,$Y$20:AB69,50,),\" \")","v":0.2},50400]
[null,null,"Wohnungen: Zimmer,Korridor",null,null,{"$f":"IFERROR(VLOOKUP(G70,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L70,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M70,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P70,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G70,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q70,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","43","G 2.2","Bodenbelag","Bodenbeläge",{"$f":"IFERROR(VLOOKUP(G71,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G71","v":"Parkett"},{"$f":"IF(OR('Zustandserfassung '!H71=\"Ende Lebensdauer\",'Zustandserfassung '!H71=\"leichte Abnutzung \",'Zustandserfassung '!H71=\"grössere Abnutzung \",'Zustandserfassung '!H71=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L71=Q71,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G71,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q71,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Lose Parkettelemente (> 25%) und verbreitet Beschädigungen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G71,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q71,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Komplett neuer Parkettbelag inkl. Sockelleisten. Vorbehandlung des Unterlagsboden."},{"$f":"IFERROR(VLOOKUP(H71,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L71,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M71,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P71,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G71,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q71,Datenblätter!$B$2:$K$2,0)),\" \")","v":47},{"$f":"IFERROR(R71*$K$9*$K$14,\" \")","v":108.24062399999998},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V71*S71,-2), \" \")","v":252000},0,0,0,0.2,{"$f":"IFERROR(HLOOKUP(Q71,$Y$20:AB71,52,),\" \")","v":0.2},{"$f":"IFERROR(X71*AC71,\" \")","v":50400}]
["I","44","G 3","Wandbekleidung","Wandverkleidungen",{"$f":"IFERROR(VLOOKUP(G72,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G72","v":"Anstriche"},{"$f":"IF(OR('Zustandserfassung '!H72=\"Ende Lebensdauer\",'Zustandserfassung '!H72=\"leichte Abnutzung \",'Zustandserfassung '!H72=\"grössere Abnutzung \",'Zustandserfassung '!H72=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L72=Q72,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G72,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q72,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Oberflächen und Untergrund in schlechtem Zustand. Zahlreiche Beschädigungen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G72,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q72,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Bestehende Anstriche vollständig entfernen. Untergrund ausbessern. Komplett neuer Anstrich."},{"$f":"IFERROR(VLOOKUP(H72,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},null,{"$f":"IFERROR(VLOOKUP(L72,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M72,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P72,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G72,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q72,Datenblätter!$B$2:$K$2,0)),\" \")","v":35},{"$f":"IFERROR(R72*$K$9*$K$14,\" \")","v":80.604719999999986},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V72*S72,-2), \" \")","v":187600},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q72,$Y$20:AB72,53,),\" \")","v":0},{"$f":"IFERROR(X72*AC72,\" \")","v":0}]
["I","45","G 4","Deckenbekleidung","Deckenverkleidungen",{"$f":"IFERROR(VLOOKUP(G73,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G73","v":"Gipsdecken"},{"$f":"IF(OR('Zustandserfassung '!H73=\"Ende Lebensdauer\",'Zustandserfassung '!H73=\"leichte Abnutzung \",'Zustandserfassung '!H73=\"grössere Abnutzung \",'Zustandserfassung '!H73=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L73=Q73,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G73,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q73,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Die Oberflächen sind stark verschmutzt und beschädigt. Untergrund in schlechtem Zustand, Unebenheiten, Ablösungen, Pilzbefall oder Risse.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G73,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q73,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Neu erstellen Untergrund, streichen der Oberflächen (evtl.herabgehängte Decke)."},{"$f":"IFERROR(VLOOKUP(H73,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(AND(OR(F73=1,F73=2),$L$25=\"c\",$F$25=1),\"c\",\" \")&IF(AND(OR(F73=1,F73=2),$L$25=\"d\",$F$25=1),\"d\",\" \")","v":"  "},{"$f":"IFERROR(VLOOKUP(L73,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M73,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},4,{"$f":"IFERROR(VLOOKUP(P73,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G73,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q73,Datenblätter!$B$2:$K$2,0)),\" \")","v":52},{"$f":"IFERROR(R73*$K$9*$K$14,\" \")","v":119.75558399999998},"x","FW=",{"$f":"$G$11","v":2328}," =",{"$f":"IFERROR(ROUND(V73*S73,-2), \" \")","v":278800},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q73,$Y$20:AB73,54,),\" \")","v":0},{"$f":"IFERROR(X73*AC73,\" \")","v":0}]
[null,null,"Wohnungen: Nassräume",null,null,{"$f":"IFERROR(VLOOKUP(G74,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L74,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M74,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P74,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G74,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q74,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","46","G 5.2","Einbauküche","Küche ",{"$f":"IFERROR(VLOOKUP(G75,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G75","v":"Küche"},{"$f":"IF(OR('Zustandserfassung '!H75=\"Ende Lebensdauer\",'Zustandserfassung '!H75=\"leichte Abnutzung \",'Zustandserfassung '!H75=\"grössere Abnutzung \",'Zustandserfassung '!H75=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L75=Q75,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G75,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q75,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Schlechter Allgemeinzustand. Plattenbeläge schadhaft, übrige Oberflächen verschmutzt oder beschädigt. Kücheneinrichtungen und Apparate veraltet bzw. defekt. Elektrische Installationen ungenügend.\n"},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G75,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q75,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Komplette Erneuerung des Raumes. Neue Küchenkombinationen mit Veränderung der Anordnung. Neue elektrische Installation. Auf energiesparende Geräte achten."},{"$f":"IFERROR(VLOOKUP(H75,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(OR($L$62=\"d\",$L$63=\"d\",$M$63=\"d\",$L$65=\"d\",$M$65=\"d\"),\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L75,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M75,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P75,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G75,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q75,Datenblätter!$B$2:$K$2,0)),\" \")","v":7948},{"$f":"IFERROR(R75*$K$9*$K$14,\" \")","v":18304.180415999999},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V75*S75,-2), \" \")","v":659000},0,0,0.2,0.4,{"$f":"IFERROR(HLOOKUP(Q75,$Y$20:AB75,56,),\" \")","v":0.4},{"$f":"IFERROR(X75*AC75,\" \")","v":263600}]
["I","47","D 8.1","Armaturen","Bad-WC",{"$f":"IFERROR(VLOOKUP(G76,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G76","v":"Bad-WC zusammen"},{"$f":"IF(OR('Zustandserfassung '!H76=\"Ende Lebensdauer\",'Zustandserfassung '!H76=\"leichte Abnutzung \",'Zustandserfassung '!H76=\"grössere Abnutzung \",'Zustandserfassung '!H76=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L76=Q76,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G76,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q76,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Schlechter Allgemeinzustand. Plattenbeläge schadhaft, übrige Oberflächen verschmutzt oder beschädigt. Ausrüstungsstandard ungenügend. Elektrische Installationen ungenügend."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G76,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q76,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Komplette Erneuerung des Raumes. Neue Sanitäreinrichtungen mit Warmwasser-Durchflussbegrenzern. Neue elektrische Installationen."},{"$f":"IFERROR(VLOOKUP(H76,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":"d"},{"$f":"IF(OR($L$62=\"d\",$L$63=\"d\",$M$63=\"d\",$L$65=\"d\",$M$65=\"d\"),\"d\",\" \")","v":"d"},{"$f":"IFERROR(VLOOKUP(L76,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},{"$f":"IFERROR(VLOOKUP(M76,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":4},4,{"$f":"IFERROR(VLOOKUP(P76,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":"d"},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G76,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q76,Datenblätter!$B$2:$K$2,0)),\" \")","v":8761},{"$f":"IFERROR(R76*$K$9*$K$14,\" \")","v":20176.512911999995},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V76*S76,-2), \" \")","v":726400},0,0,0.2,0.3,{"$f":"IFERROR(HLOOKUP(Q76,$Y$20:AB76,57,),\" \")","v":0.3},{"$f":"IFERROR(X76*AC76,\" \")","v":217920}]
["I","48","D 7","Lufttechnische Anlage","Abluftanlagen",{"$f":"IFERROR(VLOOKUP(G77,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":0},{"$f":"'Zustandserfassung '!G77","v":"-"},{"$f":"IF(OR('Zustandserfassung '!H77=\"Ende Lebensdauer\",'Zustandserfassung '!H77=\"leichte Abnutzung \",'Zustandserfassung '!H77=\"grössere Abnutzung \",'Zustandserfassung '!H77=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "},{"$f":"IFERROR(IF(L77=Q77,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G77,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q77,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G77,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q77,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(H77,Datenblätter!$A$137:$B$141,2,FALSE),\" \")","v":" "},null,{"$f":"IFERROR(VLOOKUP(L77,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M77,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P77,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G77,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q77,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "},{"$f":"IFERROR(R77*$K$9*$K$14,\" \")","v":" "},"x","AW=",{"$f":"$G$14","v":36}," =",{"$f":"IFERROR(ROUND(V77*S77,-2), \" \")","v":" "},0,0,0,1,{"$f":"IFERROR(HLOOKUP(Q77,$Y$20:AB77,58,),\" \")","v":" "},{"$f":"IFERROR(X77*AC77,\" \")","v":" "}]
[null,null,"Gewerberäume",null,null,{"$f":"IFERROR(VLOOKUP(G78,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(L78,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(VLOOKUP(M78,Datenblätter!$B$137:$C$141,2,FALSE),\" \")","v":" "}," ",{"$f":"IFERROR(VLOOKUP(P78,Datenblätter!$H$137:$I$140,2,FALSE),\" \")","v":" "},{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G78,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q78,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "}]
["I","49",null,null,"Gewerberäume",{"$f":"IFERROR(VLOOKUP(G79,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G79","v":"Gewerberäume"},{"$f":"IF(OR('Zustandserfassung '!H79=\"Ende Lebensdauer\",'Zustandserfassung '!H79=\"leichte Abnutzung \",'Zustandserfassung '!H79=\"grössere Abnutzung \",'Zustandserfassung '!H79=\"gut\"),\"Ende Lebensdauer\",\" \")","v":" "},{"$f":"IFERROR(IF(L79=Q79,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G79,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q79,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G79,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q79,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":" "}," ",null," "," "," "," ",{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G79,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q79,Datenblätter!$B$2:$K$2,0)),\" \")","v":" "},{"$f":"IFERROR(R79*$K$9*$K$14,\" \")","v":" "},"x","FG=",{"$f":"G12","v":0}," =",{"$f":"IFERROR(ROUND(V79*S79,-2), \" \")","v":" "},0,0,0,0,{"$f":"IFERROR(HLOOKUP(Q79,$Y$20:AB79,60,),\" \")","v":" "},{"$f":"IFERROR(X79*AC79,\" \")","v":" "}]
[null,null,"Baustelleneinrichtung"]
["A","50","B","Vorbereitung","Gerüste und Baustelleneinrichtung",{"$f":"IFERROR(VLOOKUP(G81,Datenblätter!$B$3:$C$130,2,FALSE),\" \")","v":1},{"$f":"'Zustandserfassung '!G81","v":"Gerüste und Baustelleneinrichtung"},{"$f":"IF(OR('Zustandserfassung '!H81=\"Ende Lebensdauer\",'Zustandserfassung '!H81=\"leichte Abnutzung \",'Zustandserfassung '!H81=\"grössere Abnutzung \",'Zustandserfassung '!H81=\"gut\"),\"Ende Lebensdauer\",\" \")","v":"Ende Lebensdauer"},{"$f":"IFERROR(IF(L81=Q81,\" \", \"übersteuert\"),\" \")","v":" "},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$B$2:$G$130,MATCH('Sanierungsstrategie \"Extra\"'!G81,'Beschrieb Zustand'!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q81,'Beschrieb Zustand'!$B$2:$G$2,0)),\" \")","v":"Die Diagnosecodes c und d dominieren.\nFassade und Dach in schlechtem Zustand, grössere Abnutzung in allen Haustechniksystemen."},{"$f":"IFERROR(INDEX('Beschrieb Zustand'!$H$2:$L$130,MATCH('Sanierungsstrategie \"Extra\"'!G81,'Beschrieb Zustand'!$H$2:$H$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q81,'Beschrieb Zustand'!$H$2:$L$2,0)),\" \")","v":"Massnahmen erfordern eine intensive Baustelleneinrichtung und ein Gerüst. (Dauer > 5 Monate)\n"},"d",{"$f":"IF(AND(OR(F81=1,F81=2),$L$25=\"c\"),\"c\",\" \")&IF(AND(OR(F81=1,F81=2),$L$25=\"d\"),\"d\",\" \")","v":" d"},4," ",4,"d",{"$f":"IFERROR(INDEX(Datenblätter!$B$2:$K$130,MATCH('Sanierungsstrategie \"Extra\"'!G81,Datenblätter!$B$2:$B$130,0),MATCH('Sanierungsstrategie \"Extra\"'!Q81,Datenblätter!$B$2:$K$2,0)),\" \")","v":63},{"$f":"IFERROR(R81*$K$9*$K$14,\" \")","v":145.08849599999999},"x","FF=",{"$f":"G9","v":1800}," =",{"$f":"IFERROR(ROUND(V81*S81,-2), \" \")","v":261200},0,0.2,0.3,0.4,{"$f":"IFERROR(HLOOKUP(Q81,$Y$20:AB81,62,),\" \")","v":0.4},{"$f":"IFERROR(X81*AC81,\" \")","v":104480}]
[]
[null,null,"Total Instandsetzungskosten (inkl. energetische Massnahmen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(X23:X81),-3)","v":7243000},null,null,null,null,{"$f":"AD83/X83","v":0.30084219246168714},{"$f":"ROUND(SUM(AD23:AD81),-3)","v":2179000}]

{"sheet":"Strukturelle Massnahmen","index":22,"n_rows":55,"n_cols":27,"rows_kept":55,"cut":false,"hidden":true,"merged":[[3,5,3,6],[3,7,3,9],[8,16,8,18],[10,16,10,18],[12,16,12,18],[5,16,5,18],[7,10,7,12],[8,10,8,12],[10,10,10,12],[3,10,3,12],[6,10,6,12],[12,10,12,12],[13,10,13,12],[11,10,11,12],[9,10,9,12],[14,10,14,12],[15,10,15,12],[16,10,16,12],[17,10,17,12],[18,10,18,12],[19,10,19,12],[20,10,20,12],[21,10,21,12],[22,10,22,12],[23,10,23,12],[24,10,24,12],[25,10,25,12],[26,10,26,12],[27,10,27,12],[28,10,28,12],[29,10,29,12],[37,10,37,12],[38,10,38,12],[39,10,39,12],[30,10,30,12],[31,10,31,12],[32,10,32,12],[33,10,33,12],[34,10,34,12],[53,10,53,12],[54,10,54,12],[2,4,2,12],[47,10,47,12],[2,1,2,2],[45,4,45,12],[46,4,46,12],[48,4,48,12],[52,10,52,12],[40,10,40,12],[41,10,41,12],[42,10,42,12],[43,10,43,12],[44,10,44,12],[35,10,35,12],[36,10,36,12],[0,16,0,26],[5,19,5,26],[6,21,6,22],[6,23,6,24],[6,25,6,26],[6,19,6,20]]}
[null,"Kostengliederung nach eBKP-H gemäss Zustandserfassung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlagekosten nach Sanierungspaket und Sanierungsstrategie"]
[]
[null,"eBKP-H",null,null,"Strukturelle Investitionsstrategie"]
[null,null,null,null,"Strategie \"Light\" ","Strategie \"Medium\"",null,"Strategie \"Max\"",null,null,"Strategie \"Extra\""]
[null,null,null,null,"d","c",null,"b","a",null,null,null,"d"]
[null,"[Code]","[Bezeichnung]",null,"[CHF]",null,"[CHF]",null,null,"[CHF]",null,null,"[CHF]",null,null,null,"Sanierungspakete",null,null,"Strukturelle Sanierungsstrategien"]
["A","B","Vorbereitung",{"$f":"'Zustandserfassung '!$Q$81","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B7),-2),\" \")","v":261200},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B7),-2),\" \")","v":0},{"$f":"SUM(E7,F7)","v":261200},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B7),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B7),-2),\" \")","v":0},{"$f":"SUM(G7,H7,I7)","v":261200},{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B7),-2),\" \")","v":261200},null,null,null,null,null,null,null,null,"Strategie \"Light\" ",null,"Strategie \"Medium\"",null,"Strategie \"Max\"",null,"Strategie \"Extra\""]
["A","C","Konstruktion Gebäude",{"$f":"'Zustandserfassung '!$Q$25","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B8),-2),\" \")+E9","v":537500},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B8),-2),\" \")","v":0},537500,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B8),-2),\" \")+H9","v":48700},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B8),-2),\" \")+I9","v":0},{"$f":"SUM(G8,H8,I8)","v":586200},{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B8),-2),\" \")+M9","v":683300},null,null,null,null,null,null,null,null,"[CHF Total]","[CHF/Whg.]","[CHF Total]","[CHF/Whg.]","[CHF Total]","[CHF/Whg.]","[CHF Total]","[CHF/Whg.]"]
[null,"C 4.3","Balkon",{"$f":"'Zustandserfassung '!$Q$28","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B9),-2),\" \")","v":214200},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B9),-2),\" \")","v":0},214200,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B9),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B9),-2),\" \")","v":0},214200,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B9),-2),\" \")","v":214200},null,null,null,null,"A","Aussensanierung",null,null,{"$f":"ROUND(SUMIF($A$7:$A$45,$P$9,E7:E45)*1.1,-4)","v":2290000},{"$f":"ROUND(T9/Grundlagen!$M$20,-4)","v":60000},{"$f":"ROUND(SUMIF($A$7:$A$45,$P$9,G7:G45)*1.1,-4)","v":2310000},{"$f":"ROUND(V9/Grundlagen!$M$20,-4)","v":60000},{"$f":"ROUND(SUMIF($A$7:$A$45,$P$9,J7:J45)*1.1,-4)","v":2370000},{"$f":"ROUND(X9/Grundlagen!$M$20,-4)","v":70000},{"$f":"ROUND(SUMIF($A$7:$A$45,$P$9,K7:M45)*1.1,-4)","v":2490000},{"$f":"ROUND(Z9/Grundlagen!$M$20,-4)","v":70000}]
["I","D","Technik Gebäude",null,{"$f":"SUM(E11,E12,E15,E16,E20)","v":6100},{"$f":"SUM(F11:F20)","v":470300},476400,{"$f":"SUM(H11,H12,H15,H16,H20)","v":71400},{"$f":"SUM(I11,I12,I15,I16,I20)","v":0},547800,{"$f":"SUM(K11,K12,K15,K16,K20)","v":1631800}]
[null,"D 1","Elektroanlage",{"$f":"'Zustandserfassung '!$Q$60","v":"c"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B11),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B11),-2),\" \")","v":209100},209100,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B11),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B11),-2),\" \")","v":0},209100,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B11),-2),\" \")+M12","v":321600},null,null,null,null,"I","Innensanierung",null,null,{"$f":"ROUND(SUMIF($A$7:$A$45,$P$11,E7:E45)*1.1,-4)","v":150000},{"$f":"ROUND(T11/Grundlagen!$M$20,-4)","v":0},{"$f":"ROUND(SUMIF($A$7:$A$45,$P$11,G7:G45)*1.1,-4)","v":1520000},{"$f":"ROUND(V11/Grundlagen!$M$20,-4)","v":40000},{"$f":"ROUND(SUMIF($A$7:$A$45,$P$11,J7:J45)*1.1,-4)","v":1810000},{"$f":"ROUND(X11/Grundlagen!$M$20,-4)","v":50000},{"$f":"ROUND(SUMIF($A$7:$A$45,$P$11,K7:M45)*1.1,-4)","v":4110000},{"$f":"ROUND(Z11/Grundlagen!$M$20,-4)","v":110000}]
[null,"D 5","Wärmeanlage ",null,{"$f":"SUM(E13:E14)","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B12),-2),\" \")","v":0},0,{"$f":"SUM(H13:H14)","v":71400},{"$f":"SUM(I13:I14)","v":0},71400,{"$f":"SUM(K13:M14)","v":413100}]
[null,"D 5.2","Wärmeerzeugung",{"$f":"'Zustandserfassung '!$Q$35","v":"b"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B13),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B13),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B13),-2),\" \")","v":5400},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B13),-2),\" \")","v":0},5400,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B13),-2),\" \")","v":139400},null,null,null,null,null,"Gesamtsanierung",null,null,{"$f":"ROUND(T11+T9,-4)","v":2440000},{"$f":"ROUND(T13/'Zustandserfassung '!$G$14,-4)","v":70000},{"$f":"ROUND(V11+V9,-4)","v":3830000},{"$f":"ROUND(V13/Grundlagen!$M$20,-4)","v":110000},{"$f":"ROUND(X11+X9,-4)","v":4180000},{"$f":"ROUND(X13/Grundlagen!$M$20,-4)","v":120000},{"$f":"K55","v":6600000},{"$f":"ROUND(Z13/Grundlagen!$M$20,-4)","v":180000}]
[null,"D 5.3","Wärmehauptverteilung",{"$f":"'Zustandserfassung '!$Q$36","v":"b"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B14),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B14),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B14),-2),\" \")","v":66000},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B14),-2),\" \")","v":0},66000,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B14),-2),\" \")","v":273700}]
[null,"D 7","Lufttechnische Anlage",{"$f":"'Zustandserfassung '!$Q$77","v":" "},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B15),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B15),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B15),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B15),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B15),-2),\" \")","v":0}]
[null,"D 8","Wasseranlagen",null,{"$f":"SUM(E17:E19)","v":6100},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B16),-2),\" \")","v":0},6100,{"$f":"SUM(H17:H19)","v":0},{"$f":"SUM(I17:I19)","v":0},6100,{"$f":"SUM(K17:M19)","v":897100}]
[null,"D 8.1","Armatur, Apparat",{"$f":"'Zustandserfassung '!$Q$76","v":"c"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B17),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B17),-2),\" \")","v":219000},219000,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B17),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B17),-2),\" \")","v":0},219000,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B17),-2),\" \")","v":726400}]
[null,"D 8.4","Versorgungsleitung",{"$f":"'Zustandserfassung '!$Q$62","v":"b"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B18),-2),\" \")","v":6100},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B18),-2),\" \")","v":0},6100,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B18),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B18),-2),\" \")","v":0},6100,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B18),-2),\" \")","v":6100}]
[null,"D 8.5","Entsorgungsleitung",{"$f":"'Zustandserfassung '!$Q$38","v":"c"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B19),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B19),-2),\" \")","v":42200},42200,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B19),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B19),-2),\" \")","v":0},42200,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B19),-2),\" \")","v":164600}]
[null,"D 9","Transportanlagen",{"$f":"'Zustandserfassung '!$Q$49","v":" "},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B20),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B20),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B20),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B20),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B20),-2),\" \")","v":0}]
["A","E","Äussere Wandbekleidung Gebäude",null,{"$f":"SUM(E22:E23)","v":626600},{"$f":"SUM(F22:F23)","v":19700},646300,{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0},646300,{"$f":"SUM(K22:M23)","v":664100}]
[null,"E 2","Äussere Wandbekleidung über Terrain (Fassade)",{"$f":"'Zustandserfassung '!$Q$26","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B22),-2),\" \")","v":228000},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B22),-2),\" \")","v":0},228000,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B22),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B22),-2),\" \")","v":0},228000,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B22),-2),\" \")","v":228000}]
[null,"E 3","Einbaute zu Aussenwand",null,{"$f":"SUM(E24:E26)","v":398600},{"$f":"SUM(F24:F26)","v":19700},418300,{"$f":"SUM(H24:H26)","v":0},{"$f":"SUM(I24:I26)","v":0},418300,{"$f":"SUM(K24:M26)","v":436100}]
[null,"E 3.1","Fenster",{"$f":"'Zustandserfassung '!$Q$66","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B24),-2),\" \")","v":241300},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B24),-2),\" \")","v":0},241300,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B24),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B24),-2),\" \")","v":0},241300,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B24),-2),\" \")","v":241300}]
[null,"E 3.2","Türen",{"$f":"'Zustandserfassung '!$Q$44","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B25),-2),\" \")","v":23200},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B25),-2),\" \")","v":19700},42900,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B25),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B25),-2),\" \")","v":0},42900,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B25),-2),\" \")","v":60700}]
[null,"E 3.3","Sonnenschutz",{"$f":"'Zustandserfassung '!$Q$67","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B26),-2),\" \")","v":134100},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B26),-2),\" \")","v":0},134100,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B26),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B26),-2),\" \")","v":0},134100,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B26),-2),\" \")","v":134100}]
["A","F","Bedachung Gebäude ",null,{"$f":"SUM(E28,E31)","v":511100},{"$f":"SUM(F28,F31)","v":0},511100,{"$f":"SUM(H28,H31)","v":0},{"$f":"SUM(I28,I31)","v":0},511100,{"$f":"SUM(K28,K31)","v":511100}]
[null,"F 1","Dachhaut",null,{"$f":"SUM(E29:E30)","v":407400},{"$f":"SUM(F29:F30)","v":0},407400,{"$f":"SUM(H29:H30)","v":0},{"$f":"SUM(I29:I30)","v":0},407400,{"$f":"SUM(K29:M30)","v":407400}]
[null,"F 1.2","Flachdach",{"$f":"IF('Zustandserfassung '!G52=\"Flachdach\",'Zustandserfassung '!G52,\" \")","v":" "},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B29),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B29),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B29),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B29),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B29),-2),\" \")","v":0}]
[null,"F 1.3","Geneigtes Dach",{"$f":"'Zustandserfassung '!$Q$52","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B30),-2),\" \")","v":407400},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B30),-2),\" \")","v":0},407400,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B30),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B30),-2),\" \")","v":0},407400,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B30),-2),\" \")","v":407400}]
[null,"F 2","Einbaute zu Dach",{"$f":"'Zustandserfassung '!$Q$54","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B31),-2),\" \")","v":103700},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B31),-2),\" \")","v":0},103700,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B31),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B31),-2),\" \")","v":0},103700,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B31),-2),\" \")","v":103700}]
["I","G","Ausbau Gebäude",null,{"$f":"SUM(E33,E35,E38,E39,E40)","v":125900},{"$f":"SUM(F33,F35,F38,F39,F40)","v":778800},904700,{"$f":"SUM(H33,H35,H38,H39,H40)","v":191000},{"$f":"SUM(I33,I35,I38,I39,I40)","v":0},1095700,{"$f":"SUM(K33,K35,K38,K39,K40)","v":2105900}]
[null,"G 1","Trennwand Tür, Tor",null,{"$f":"SUM(E34)","v":125900},{"$f":"SUM(F34)","v":128700},254600,{"$f":"SUM(H34)","v":0},{"$f":"SUM(I34)","v":0},254600,{"$f":"SUM(K34)","v":377900}]
[null,"G 1.4","Innentür",{"$f":"'Zustandserfassung '!$Q$45","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B34),-2),\" \")","v":125900},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B34),-2),\" \")","v":128700},254600,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B34),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B34),-2),\" \")","v":0},254600,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B34),-2),\" \")","v":377900}]
[null,"G 2","Bodenbelag",null,{"$f":"SUM(E36:E37)","v":0},{"$f":"SUM(F36:F37)","v":107200},107200,{"$f":"SUM(H36:H37)","v":0},{"$f":"SUM(I36:I37)","v":0},107200,{"$f":"SUM(K36:M37)","v":252000}]
[null,"G 2.1","Unterkonstruktion zu Bodenbelag",null,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B36),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B36),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B36),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B36),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B36),-2),\" \")","v":0}]
[null,"G 2.2","Fertiger Bodenbelag",{"$f":"'Zustandserfassung '!$Q$71","v":"c"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B37),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B37),-2),\" \")","v":107200},107200,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B37),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B37),-2),\" \")","v":0},107200,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B37),-2),\" \")","v":252000}]
[null,"G 3","Wandbekleidung",{"$f":"'Zustandserfassung '!$Q$42","v":"b"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B38),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B38),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B38),-2),\" \")","v":132000},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B38),-2),\" \")","v":0},132000,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B38),-2),\" \")","v":538200}]
[null,"G 4","Deckenbekleidung",{"$f":"'Zustandserfassung '!$Q$73","v":"b"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B39),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B39),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B39),-2),\" \")","v":59000},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B39),-2),\" \")","v":0},59000,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B39),-2),\" \")","v":278800}]
[null,"G 5","Einbauten",null,{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":542900},542900,{"$f":"SUM(H41:H42)","v":0},{"$f":"SUM(I41:I42)","v":0},542900,{"$f":"SUM(K41:M42)","v":659000}]
[null,"G 5.1","Einbauschrank, Regal",null,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B41),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B41),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B41),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B41),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B41),-2),\" \")","v":0}]
[null,"G 5.2","Einbauküche",{"$f":"'Zustandserfassung '!$Q$75","v":"c"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B42),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B42),-2),\" \")","v":542900},542900,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B42),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B42),-2),\" \")","v":0},542900,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B42),-2),\" \")","v":659000}]
["I","H","Nutzungsspezifische Anlagen",null,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B43),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B43),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B43),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B43),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B43),-2),\" \")","v":0}]
["A","I","Umgebung",{"$f":"'Zustandserfassung '!$Q$23","v":"d"},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B44),-2),\" \")","v":147100},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B44),-2),\" \")","v":0},147100,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B44),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B44),-2),\" \")","v":0},147100,{"$f":"IFERROR(ROUND(SUMIFS(('Sanierungsstrategie \"Extra\"'!$X$23:$X$81),('Sanierungsstrategie \"Extra\"'!$Q$23:$Q$81),'Strukturelle Massnahmen'!$M$5,('Sanierungsstrategie \"Extra\"'!$C$23:$C$81),'Strukturelle Massnahmen'!B44),-2),\" \")","v":147100}]
["I","J","Ausstattung Gebäude",null,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$E$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B45),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$F$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B45),-2),\" \")","v":0},0,{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$H$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B45),-2),\" \")","v":0},{"$f":"IFERROR(ROUND(SUMIFS(('Zustandserfassung '!$X$23:$X$81),('Zustandserfassung '!$Q$23:$Q$81),'Strukturelle Massnahmen'!$I$5,('Zustandserfassung '!$C$23:$C$81),'Strukturelle Massnahmen'!$B45),-2),\" \")","v":0},0]
[null,"V","Planungskosten",null,"Bereits in Bauwerkskosten C-G enthalten"]
[null,"W","Nebenkosten",null,"Bereits in Bauwerkskosten C-G enthalten"]
[null,"Y","Reserve (10% von B-W)",null,{"$f":"E54*0.1","v":222000},null,{"$f":"G54*0.1","v":348000},null,null,{"$f":"J54*0.1","v":380000},{"$f":"K54*0.1","v":600000}]
[null,"Z","Mehrwertsteuer",null,"Bereits in Bauwerkskosten C-G enthalten"]
[]
[]
[]
[null,"C-G","Bauwerkskosten",null,{"$f":"ROUND(SUM(E8,E10,E21,E27,E32),-4)","v":1810000},{"$f":"SUM(F8,F10,F21,F27,F32)","v":1268800},{"$f":"ROUND(SUM(G8,G10,G21,G27,G32),-4)","v":3080000},{"$f":"SUM(H8,H10,H21,H27,H32)","v":311100},{"$f":"SUM(I8,I10,I21,I27,I32)","v":0},{"$f":"ROUND(SUM(J8,J10,J21,J27,J32),-4)","v":3390000},{"$f":"ROUND(SUM(K8,K10,K21,K27,K32),-4)","v":5600000}]
[null,"B-W","Erstellungskosten",null,{"$f":"ROUND(SUM($E$7,$E$8,$E$10,$E$21,$E$27,$E$32,$E$43,$E$44,$E$45,$E$46,$E$47),-4)","v":2220000},{"$f":"SUM(F7,F8,F10,F21,F27,F32,F43,F44,F45,F46,F47)","v":1268800},{"$f":"ROUND(SUM($G$7,$G$8,$G$10,$G$21,$G$27,$G$32,$G$43,$G$44,$G$45,$G$46,$G$47),-4)","v":3480000},{"$f":"SUM(H7,H8,H10,H21,H27,H32,H43,H44,H45,H46,H47)","v":311100},{"$f":"SUM(I7,I8,I10,I21,I27,I32,I43,I44,I45,I46,I47)","v":0},{"$f":"ROUND(SUM($J$7,$J$8,$J$10,$J$21,$J$27,$J$32,$J$43,$J$44,$J$45,$J$46,$J$47),-4)","v":3800000},{"$f":"ROUND(SUM($K$7,$K$8,$K$10,$K$21,$K$27,$K$32,$K$43,$K$44,$K$45,$E$46,$E$47),-4)","v":6000000}]
[null,"A-Z","Anlagekosten",null,{"$f":"ROUND(SUM($E$7,$E$8,$E$10,$E$21,$E$27,$E$32,$E$43,$E$44,$E$45,$E$46,$E$47,E48,E49),-4)","v":2440000},null,{"$f":"ROUND(SUM($G$7,$G$8,$G$10,$G$21,$G$27,$G$32,$G$43,$G$44,$G$45,$G$46,$G$47,G48,E49),-4)","v":3830000},null,null,{"$f":"ROUND(SUM($J$7,$J$8,$J$10,$J$21,$J$27,$J$32,$J$43,$J$44,$J$45,$J$46,$J$47,J48,E49),-4)","v":4180000},{"$f":"ROUND(SUM($K$7,$K$8,$K$10,$K$21,$K$27,$K$32,$K$43,$K$44,$K$45,$E$46,$E$47,K48,H49),-4)","v":6600000}]

{"sheet":"Energetische Massnahmen","index":23,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":true,"merged":[[4,1,4,4],[9,1,9,4],[12,1,12,4],[10,1,10,4],[11,1,11,4]]}
[]
[]
[]
[]
["Energetische Massnahmen","Strukturelle Sanierungsstrategien"]
[null,"Strategie \"Light\" ","Strategie \"Medium\"","Strategie \"Max\"","Strategie \"Extra\""]
["Ersatz der Heizung geplant?",{"$f":"IF('Strukturelle Massnahmen'!$E$13>0,\"Ja\",\"Nein\")","v":"Nein"},{"$f":"IF('Strukturelle Massnahmen'!$E$13>0,\"Ja\",\"Nein\")","v":"Nein"},{"$f":"IF('Strukturelle Massnahmen'!$E$13>0,\"Ja\",\"Nein\")","v":"Nein"},{"$f":"IF(SUM('Strukturelle Massnahmen'!K13:M13)>0,\"Ja\",\"Nein\")","v":"Ja"}]
[]
["Aussensanierung geplant?",{"$f":"IF('Strukturelle Massnahmen'!T9>0,\"Ja\",\"Nein\")","v":"Ja"},{"$f":"IF('Strukturelle Massnahmen'!U9>0,\"Ja\",\"Nein\")","v":"Ja"},{"$f":"IF('Strukturelle Massnahmen'!V9>0,\"Ja\",\"Nein\")","v":"Ja"},{"$f":"IF(SUM('Strukturelle Massnahmen'!Z9)>0,\"Ja\",\"Nein\")","v":"Ja"}]
["Fassade dämmen",{"$f":"ROUND('Sanierungsstrategie \"Extra\"'!X29,-4)","v":430000}]
["Kellerdecke dämmen",{"$f":"ROUND('Sanierungsstrategie \"Extra\"'!X33,-4)","v":70000}]
["Fenter mit U-Wert < 1.0 (Mehrpreis)",{"$f":"ROUND(SUM('Sanierungsstrategie \"Extra\"'!X40,'Sanierungsstrategie \"Extra\"'!X66)*10/100,-4)","v":30000}]
["Estrichboden dämmen",{"$f":"ROUND('Sanierungsstrategie \"Extra\"'!X56,-3)","v":97000}]
["Reserve 10%",{"$f":"ROUND(IF(B9=\"Ja\",0.1*SUM($B$10:$E$13),\" \"),-3)","v":63000},{"$f":"ROUND(IF(C9=\"Ja\",0.1*SUM($B$10:$E$13),\" \"),-3)","v":63000},{"$f":"ROUND(IF(D9=\"Ja\",0.1*SUM($B$10:$E$13),\" \"),-3)","v":63000},{"$f":"ROUND(IF(E9=\"Ja\",0.1*SUM($B$10:$E$13),\" \"),-3)","v":63000}]
["Investitionskosten ohne Aufstockung",{"$f":"ROUND(IF(B9=\"Ja\",SUM($B$10:$E$13),\" \"),-4)","v":630000},{"$f":"ROUND(IF(C9=\"Ja\",SUM($B$10:$E$13),\" \"),-4)","v":630000},{"$f":"ROUND(IF(D9=\"Ja\",SUM($B$10:$E$13),\" \"),-4)","v":630000},{"$f":"ROUND(IF(E9=\"Ja\",SUM($B$10:$E$13),\" \"),-4)","v":630000}]
["Investitionskosten mit Aufstockung (ohne Dach)",{"$f":"ROUND(IF(B9=\"Ja\",SUM($B$10:$E$12),\" \"),-4)","v":530000},{"$f":"ROUND(IF(C9=\"Ja\",SUM($B$10:$E$12),\" \"),-4)","v":530000},{"$f":"ROUND(IF(D9=\"Ja\",SUM($B$10:$E$12),\" \"),-4)","v":530000},{"$f":"ROUND(IF(E9=\"Ja\",SUM($B$10:$E$12),\" \"),-4)","v":530000}]

{"sheet":"Bruttomieterträge","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Bruttomietertrag - Light","index":25,"n_rows":125,"n_cols":123,"rows_kept":125,"cut":false,"hidden":true,"merged":[[89,0,89,122],[95,0,95,4],[95,6,95,122],[6,6,6,122],[0,0,0,122],[30,0,30,122],[60,0,60,122],[36,6,36,122],[66,6,66,122],[36,0,36,4],[66,0,66,4],[6,0,6,4]]}
["Strategie \"Light\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!B8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J3+J4-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!B16","v":2440000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!B5","v":0.5},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B8*B9","v":1220000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J3-B20","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!B6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B3*J9/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B10/B11","v":48800},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B3+J10*J11<B4,B3+J10*J11,B4)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B10*B13","v":10675.000000000002},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B12,B14)","v":59475},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B15*0.1","v":5947.5},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B5-B18)/J12)/J15","v":56.311147602883125},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B15:B16)","v":65422.5},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B5-B18)/J16","v":2567.8848000000003},"CHF/a"]
["Max Miete nach Investition",{"$f":"J12+B17","v":578999.46},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B20+1","v":2022},{"$f":"C20+1","v":2023},{"$f":"D20+1","v":2024},{"$f":"E20+1","v":2025},{"$f":"F20+1","v":2026},2027,2028,2029,2030,2031,{"$f":"L20+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,{"$f":"Z20+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,{"$f":"CD20+1","v":2102},2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,{"$f":"DK20+1","v":2135},2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B23=\"vor Sanierung\",0,A22+1)","v":0},0,0,0,0,1,2,3,4,5,6,{"$f":"IF(M23=\"vor Sanierung\",0,L22+1)","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"IF(AS23=\"vor Sanierung\",0,AR22+1)","v":39},40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,{"$f":"IF(BY23=\"vor Sanierung\",0,BX22+1)","v":71},72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,{"$f":"IF(DE23=\"vor Sanierung\",0,DD22+1)","v":103},104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B20<=$J$5,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*A22)<$B$5,IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*#REF!),$B$5)","v":498762.23999999999},{"$f":"IF(IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22)<$B$5,IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22),$B$5)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,578999.46,581567.34479999996,584135.22959999996,586703.11439999996,589270.99919999996,591838.88399999996,594406.76879999996,596974.65359999996,599542.53839999996,602110.42319999996,604678.30799999996,607246.19279999996,609814.07759999996,612381.96239999996,614949.84719999996,617517.73199999996,620085.61679999996,622653.50159999996,625221.38639999996,627789.27119999996,630357.15599999996,632925.04079999996,635492.92559999996,638060.81039999996,640628.69519999996,643196.57999999996,645764.46479999996,648332.34959999996,{"$f":"IF(IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22)<$B$5,IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22),$B$5)","v":650900.23439999996},653468.11919999996,656036.00399999996,658603.88879999996,661171.77359999996,663739.65839999996,666307.54319999996,668875.42799999996,671443.31279999996,674011.19759999996,676579.08239999996,679146.96719999996,681714.85199999996,684282.73679999996,686850.62159999995,689418.50639999995,691986.39119999995,694554.27599999995,697122.16079999995,699690.04559999995,702257.93039999995,704825.81519999995,707393.7,709961.58479999995,712529.46959999995,715097.35439999995,717665.23919999995,720233.12399999995,722801.00879999995,723600,723600,723600,{"$f":"IF(IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22)<$B$5,IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22),$B$5)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22)<$B$5,IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22),$B$5)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B24/((1+$B$120)^(B21))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,508127.59852685913,499394.48522943322,490801.89766631398,482347.83261448971,474030.30797762627,{"$f":"L24/((1+$B$120)^(L21-10))","v":579098.71232876705},569091.31092482025,559246.40990342165,549561.65045876591,540034.70003781386,530663.25230307551,521445.02708483086,512377.77032325882,503459.25400093285,494687.2760661224,486059.66034733073,477574.25645947823,469228.93970213301,461021.61095017422,452950.1965372595,445012.6481324599,437206.94261040719,429531.08191529254,421983.09291904012,414561.02727397019,407262.96126025385,400086.99562845263,393031.25543742487,386093.88988787169,379273.0721517849,372566.99919805059,365973.89161445311,359491.99342631543,353119.57191200205,346854.91741550551,340696.34315632511,334642.18503684417,{"$f":"AR24/((1+$B$120)^(AR21-10))","v":328690.8014473982},322840.5730692264,317089.90267548425,311437.21493049525,305880.95618740743,300419.59428441752,295051.61833971797,289775.53854531609,284589.88595986937,279493.21230067371,274484.08973493869,269561.11067047552,264722.88754592056,259968.05262061086,255295.25776422425,250703.17424629151,246190.49252568308,241755.92204016983,237398.19099615121,233116.04615864222,228350.03413146766,223434.47566679813,218624.73157220954,213918.52404325781,209313.62430847148,204807.85157384683,200399.07199006536,196085.19764194265,191864.18555963074,187734.03675110644,183692.79525548575,179738.54721671797,{"$f":"BX24/((1+$B$120)^(BX21-10))","v":175869.41997721916},172083.58119101677,168379.2379559851,164754.63596476038,161208.05867393382,157737.826491129,154342.29597957828,151019.85907982217,147768.94234816259,144588.00621150938,141475.54423826747,138430.08242491927,135450.17849796405,132534.42123088459,129681.42977581662,126889.8530096053,124158.36889393865,121485.68384925506,118870.53214212823,116311.67528583975,113807.90145385494,111358.02490592461,108960.88542654071,106615.34777548013,104320.30115017625,102074.65865966366,99877.356809847013,97727.354999850315,95623.635029207726,93565.200615663154,91551.076923349465,89580.31010112472,{"$f":"DD24/((1+$B$120)^(DD21-10))","v":87651.966830846097},85765.133885368035,83918.917696054807,82112.443929603527,80344.857073976047,78615.320033244672,76923.013731159182,75267.136723247721,73646.904817267816,72061.550701827611,70510.323583001576,68992.488828768663,67507.32762110437,66054.136615562005,{"$f":"SUM(L26:DQ26)","v":27467789.703302205},{"$f":"DR26*$B$125","v":664995.80058822257}]
[]
[]
[]
[]
["Strategie \"Light\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!C8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J33+J34-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!C16","v":3070000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!C5","v":0.6},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B38*B39","v":1842000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J33-B50","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!C6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B33*J39/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B40/B41","v":73680},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B33+J40*J41<B34,B33+J40*J41,B34)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B40*B43","v":16117.500000000002},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B42,B44)","v":89797.5},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B45*0.1","v":8979.75},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B35-B48)/J42)/J45","v":43.321955097051095},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B45:B46)","v":98777.25},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B35-B48)/J46","v":2567.8848000000003},"CHF/a"]
["Max Miete nach Investition",{"$f":"J42+B47","v":612354.21},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B50+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AH50+1","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN50+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,{"$f":"CT50+1","v":2118},2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B53=\"vor Sanierung\",0,A52+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"IF(AI53=\"vor Sanierung\",0,AH52+1)","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO53=\"vor Sanierung\",0,BN52+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,{"$f":"IF(CU53=\"vor Sanierung\",0,CT52+1)","v":93},94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B50<=$J35,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52)<$B$35,IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52),$B$35)","v":498762.23999999999},503700.47999999998,508638.71999999997,513576.96000000002,518515.20000000001,612354.21,614922.09479999996,617489.97959999996,620057.86439999996,622625.74919999996,625193.63399999996,627761.51879999996,630329.40359999996,632897.28839999996,635465.17319999996,638033.05799999996,640600.94279999996,643168.82759999996,645736.71239999996,648304.59719999996,650872.48199999996,653440.36679999996,656008.25159999996,658576.13639999996,661144.02119999996,663711.90599999996,666279.79079999996,668847.67559999996,671415.56039999996,673983.44519999996,676551.33,679119.21479999996,{"$f":"IF(IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52)<$B$35,IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52),$B$35)","v":681687.09959999996},684254.98439999996,686822.86919999996,689390.75399999996,691958.63879999996,694526.52359999996,697094.40839999996,699662.29319999996,702230.17799999996,704798.06279999996,707365.94759999996,709933.83239999996,712501.71719999996,715069.60199999996,717637.48679999996,720205.37159999995,722773.25639999995,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52)<$B$35,IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52)<$B$35,IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B54/((1+$B$120)^(B51))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,537399.59304126468,528036.35853119986,518827.21400855144,509769.86426051462,500862.04148645687,{"$f":"L54/((1+$B$120)^(L51-10))","v":611735.45401174168},601025.50043849403,590493.17068001046,580135.78037715028,569950.67843153619,559935.24681748101,550086.9003865975,540403.08666549623,530881.28564695769,521519.00957495306,512313.80272387731,503263.2411723418,494364.93257186253,485616.51591077063,477015.66127365519,468560.06959664356,460247.47241880605,452075.63162996853,444042.33921520063,436145.41699624073,428382.71637010761,420752.1180451393,413251.53177469166,405878.89608871983,398632.17802345625,391509.37284939236,384508.50379776215,377627.62178571755,370864.80514037987,364218.15932194173,357685.81664598879,351265.93600520393,{"$f":"AR54/((1+$B$120)^(AR51-10))","v":344956.70259060734},338756.32761248393,332663.04802113737,326675.12622761185,320790.84982450778,315008.53130702057,309326.50779431983,303014.02218008059,296491.21544039197,290108.82137024659,283863.81738771679,277753.2459762395,271774.21328399167,265923.88775341655,260199.49878025101,254598.33540141978,249117.74501117392,243755.13210486691,238507.95704977191,233373.73488235995,228350.03413146766,223434.47566679813,218624.73157220954,213918.52404325781,209313.62430847148,204807.85157384683,200399.07199006536,196085.19764194265,191864.18555963074,187734.03675110644,183692.79525548575,179738.54721671797,{"$f":"BX54/((1+$B$120)^(BX51-10))","v":175869.41997721916},172083.58119101677,168379.2379559851,164754.63596476038,161208.05867393382,157737.826491129,154342.29597957828,151019.85907982217,147768.94234816259,144588.00621150938,141475.54423826747,138430.08242491927,135450.17849796405,132534.42123088459,129681.42977581662,126889.8530096053,124158.36889393865,121485.68384925506,118870.53214212823,116311.67528583975,113807.90145385494,111358.02490592461,108960.88542654071,106615.34777548013,104320.30115017625,102074.65865966366,99877.356809847013,97727.354999850315,95623.635029207726,93565.200615663154,91551.076923349465,89580.31010112472,{"$f":"DD54/((1+$B$120)^(DD51-10))","v":87651.966830846097},85765.133885368035,83918.917696054807,82112.443929603527,80344.857073976047,78615.320033244672,76923.013731159182,75267.136723247721,73646.904817267816,72061.550701827611,70510.323583001576,68992.488828768663,67507.32762110437,66054.136615562005,{"$f":"SUM(L56:DQ56)","v":28416483.857242353},{"$f":"DR56*$B$125","v":687963.70718818286}]
[]
[]
[]
[]
["Strategie \"Light\" mit Aufstockung ohne energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!D8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",{"$f":"D78","v":394445.33333333337},{"$f":"SUM(B65,D65)","v":1118045.3333333335},null,"Investitionsende",null,null,{"$f":"J63+J64-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!B16","v":2440000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!D5","v":0.5},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B68*B69","v":1220000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!D6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J63-B81","v":4}]
["Abschreibung",{"$f":"B70/B71","v":48800},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B63*J70/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B63+J71*J72<B64,B63+J71*J72,B64)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B70*B73","v":10675.000000000002},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B72,B74)","v":59475},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B75*0.1","v":5947.5},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B75:B76)","v":65422.5},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B65,D65)-SUM(B78,D78))/J73)/J76","v":56.311147602883182},"Jahre"]
["Max Miete nach Investition",{"$f":"J73+B77","v":578999.46},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B78,D78)","v":973444.79333333333},null,"Delta",null,null,{"$f":"(SUM(B65,D65)-SUM(B78,D78))/J77","v":2567.8847999999998},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B81+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AH81+1","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN81+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,{"$f":"CT81+1","v":2118},2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B84=\"vor Sanierung\",0,A83+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"IF(AI84=\"vor Sanierung\",0,AH83+1)","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO84=\"vor Sanierung\",0,BN83+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,{"$f":"IF(CU84=\"vor Sanierung\",0,CT83+1)","v":93},94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B81<=$J65,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83)<$E$65,IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83),$E$65)","v":498762.23999999999},{"$f":"IF(IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83)<$E$65,IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83),$E$65)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,973444.79333333333,976012.67813333333,978580.56293333333,981148.44773333333,983716.33253333333,986284.21733333333,988852.10213333333,991419.98693333333,993987.87173333333,996555.75653333333,999123.64133333333,1001691.5261333333,1004259.4109333333,1006827.2957333333,1009395.1805333333,1011963.0653333333,1014530.9501333333,1017098.8349333333,1019666.7197333333,1022234.6045333333,1024802.4893333333,1027370.3741333333,1029938.2589333333,1032506.1437333333,1035074.0285333333,1037641.9133333333,1040209.7981333333,1042777.6829333333,1045345.5677333333,1047913.4525333333,1050481.3373333332,1053049.2221333333,1055617.1069333334,1058184.9917333333,1060752.8765333332,1063320.7613333333,1065888.6461333334,1068456.5309333333,1071024.4157333332,1073592.3005333333,1076160.1853333334,1078728.0701333333,1081295.9549333332,1083863.8397333333,1086431.7245333334,1088999.6093333333,1091567.4941333332,1094135.3789333333,1096703.2637333334,1099271.1485333333,1101839.0333333332,1104406.9181333333,1106974.8029333334,1109542.6877333333,1112110.5725333332,1114678.4573333333,1117246.3421333334,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83)<$E$65,IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83),$E$65)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B85/((1+$B$120)^(B82))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,854291.23739587155,838106.46063942567,822222.61724556296,806634.25098948879,791336.00110384834,{"$f":"L85/((1+$B$120)^(L82-10))","v":965053.05022831052},946737.43411419739,928763.16449185333,911124.03263922746,893813.93896194443,876826.89117208787,860157.0024948233,843798.48990250786,827745.67237593187,811992.96919234458,796534.89823991596,781366.0743582896,766481.20770488388,751875.10214660363,737542.6536766229,723478.84885590745,709678.76327914256,696137.56006474013,682850.48836859746,669812.88192128646,657020.15758835198,644467.81395340187,632151.42992367665,620066.66335778532,608209.24971530121,596575.00072790985,585159.80309181055,573959.6171810684,562970.47578162327,552188.48284566321,541609.81226606853,531230.70667064399,{"$f":"AR85/((1+$B$120)^(AR82-10))","v":521047.47623585205},511056.49751976831,501254.21231397928,491637.12651414995,482201.80900898727,472944.89058733318,463863.06286311889,454953.07721791975,446211.74376085133,437635.93030554842,429222.56136397464,420968.61715681211,412871.13264018332,404927.19654846092,397133.95045292296,389488.58783601632,381988.35318099102,374630.54107667471,367412.49533715402,360331.6081361401,352827.1006456535,345231.99671786057,337800.3881779458,330528.75555571989,323413.65514258307,316451.71736064879,309639.64516697533,302974.2124921481,296452.26271247363,290070.70715506229,283826.52363509027,277716.75502455019,{"$f":"BX85/((1+$B$120)^(BX82-10))","v":271738.50785181043},265888.95093132131,260165.31402281928,254564.88651939266,249085.01616378926,243723.10779235745,238476.62210602488,233343.0744677347,228320.0337257678,223405.1210623951,218596.00886731417,213890.41963533679,209286.12488780505,204780.94411722611,200372.74375462436,196059.43615912361,191838.97862927947,187709.37243569421,183668.66187445616,179714.93334095515,175846.31442363519,172060.97301725557,168357.11645524029,164732.99066070476,161186.87931575809,157717.10304868696,154322.01863863695,151000.01823741384,147749.52860803701,144569.01037968398,141456.95731867317,138411.89561514009,{"$f":"DD85/((1+$B$120)^(DD82-10))","v":135432.38318506858},132517.00898734698,129664.39235552539,126873.18234395829,124142.0570880218,121469.72317810355,118854.91504706806,116296.39437090806,113792.94948229751,111343.39479676861,108946.5702512413,106601.34075463923,104306.59565033193,102061.24819014868,{"$f":"SUM(L87:DQ87)","v":43760436.14688158},{"$f":"DR87*$B$125","v":1059441.1339215555}]
[]
[]
["Strategie \"Light\" mit Aufstockung und energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!E8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B94,D94)","v":1118045.3333333335},null,"Investitionsende",null,null,{"$f":"J92+J93-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!C16","v":3070000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!E5","v":0.6},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B97*B98","v":1842000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!E6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J92-B110","v":4}]
["Abschreibung",{"$f":"B99/B100","v":73680},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B92*J99/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B92+J100*J101<B93,B92+J100*J101,B93)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B99*B102","v":16117.500000000002},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B101,B103)","v":89797.5},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B104*0.1","v":8979.75},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B104:B105)","v":98777.25},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B94,D94)-SUM(B107,D107))/J102)/J105","v":43.321955097051138},"Jahre"]
["Max Miete nach Investition",{"$f":"J102+B106","v":612354.21},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B107,D107)","v":1006799.5433333333},null,"Delta",null,null,{"$f":"(SUM(B94,D94)-SUM(B107,D107))/J106","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B110+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AH110+1","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BN110+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,{"$f":"CT110+1","v":2118},2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B113=\"vor Sanierung\",0,A112+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"IF(AI113=\"vor Sanierung\",0,AH112+1)","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO113=\"vor Sanierung\",0,BN112+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,{"$f":"IF(CU113=\"vor Sanierung\",0,CT112+1)","v":93},94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B110<=$J94,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112)<$E$94,IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112),$E$94)","v":498762.23999999999},{"$f":"IF(IF(C113=\"vor Sanierung\",$B$92+$J$101*C111,$E$107+$J$107*B112)<$E$94,IF(C113=\"vor Sanierung\",$B$92+$J$101*C111,$E$107+$J$107*B112),$E$94)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,1006799.5433333333,1009367.4281333333,1011935.3129333333,1014503.1977333333,1017071.0825333333,1019638.9673333333,1022206.8521333333,1024774.7369333333,1027342.6217333333,1029910.5065333333,1032478.3913333333,1035046.2761333333,1037614.1609333333,1040182.0457333333,1042749.9305333333,1045317.8153333333,1047885.7001333333,1050453.5849333333,1053021.4697333334,1055589.3545333333,1058157.2393333334,1060725.1241333333,1063293.0089333334,1065860.8937333333,1068428.7785333334,1070996.6633333333,1073564.5481333334,1076132.4329333333,1078700.3177333334,1081268.2025333333,1083836.0873333334,1086403.9721333333,1088971.8569333334,1091539.7417333333,1094107.6265333334,1096675.5113333333,1099243.3961333334,1101811.2809333333,1104379.1657333334,1106947.0505333333,1109514.9353333334,1112082.8201333333,1114650.7049333334,1117218.5897333333,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(BO113=\"vor Sanierung\",$B$92+$J$101*BO111,$E$107+$J$107*BN112)<$E$94,IF(BO113=\"vor Sanierung\",$B$92+$J$101*BO111,$E$107+$J$107*BN112),$E$94)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B114/((1+$B$120)^(B111))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,883563.23191027704,866748.33394119237,850247.93358780036,834056.28263551358,818167.73461267899,{"$f":"L114/((1+$B$120)^(L111-10))","v":997689.79191128502},978671.62362787116,960009.92526844214,941698.16255761171,923729.91735566687,906098.88568649336,888798.87579659,871823.80624474527,855167.70402195666,838824.70270117512,822789.04061646259,807055.05907115317,791617.20057461341,776470.0071072001,761608.11841301864,747026.27032009116,732719.29308754147,718682.10977941623,704909.73466475785,691397.27164355712,678139.91269820579,665132.9363700886,652371.70626094344,639851.66955863347,627568.35558697255,615517.37437925173,603694.41527511959,592095.24554047058,580715.70901000116,569551.7247520996,558599.28575573221,547854.45763900375,{"$f":"AR114/((1+$B$120)^(AR111-10))","v":537313.37737906119},526972.25206302595,516827.3576596324,506875.03781126649,497111.70264608762,487533.82760993636,478137.95231772074,468191.56085268426,458113.07324137405,448251.53937512136,438602.28901675285,429160.75246257614,419922.45837825449,410883.03168126667,402038.19146894978,393383.74899114459,384915.60566648195,376629.75114137185,368522.26139077474,360589.29685985786,352827.1006456535,345231.99671786057,337800.3881779458,330528.75555571989,323413.65514258307,316451.71736064879,309639.64516697533,302974.2124921481,296452.26271247363,290070.70715506229,283826.52363509027,277716.75502455019,{"$f":"BX114/((1+$B$120)^(BX111-10))","v":271738.50785181043},265888.95093132131,260165.31402281928,254564.88651939266,249085.01616378926,243723.10779235745,238476.62210602488,233343.0744677347,228320.0337257678,223405.1210623951,218596.00886731417,213890.41963533679,209286.12488780505,204780.94411722611,200372.74375462436,196059.43615912361,191838.97862927947,187709.37243569421,183668.66187445616,179714.93334095515,175846.31442363519,172060.97301725557,168357.11645524029,164732.99066070476,161186.87931575809,157717.10304868696,154322.01863863695,151000.01823741384,147749.52860803701,144569.01037968398,141456.95731867317,138411.89561514009,{"$f":"DD114/((1+$B$120)^(DD111-10))","v":135432.38318506858},132517.00898734698,129664.39235552539,126873.18234395829,124142.0570880218,121469.72317810355,118854.91504706806,116296.39437090806,113792.94948229751,111343.39479676861,108946.5702512413,106601.34075463923,104306.59565033193,102061.24819014868,{"$f":"SUM(L116:DQ116)","v":44709130.300821729},{"$f":"DR116*$B$125","v":1082409.0405215158}]
[]
[]
[]
["Kalkulationszinssatz (real)",{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",{"$f":"B121-10","v":110},"Jahre"]
["Teuerung",{"$f":"Grundlagen!$B$86","v":0}]
["Kalkulationszinssatz (nominal)",{"$f":"B120+B123","v":2.1999999999999999E-2}]
["Annuitatsfaktor",{"$f":"((1+$B$120)^$B$122*$B$120)/((1+$B$120)^$B$122-1)","v":2.4210022275956051E-2}]

{"sheet":"Bruttomietertrag - Medium","index":26,"n_rows":125,"n_cols":123,"rows_kept":125,"cut":false,"hidden":true,"merged":[[0,0,0,122],[6,0,6,4],[6,6,6,122],[30,0,30,122],[36,0,36,4],[36,6,36,122],[60,0,60,122],[66,0,66,4],[66,6,66,122],[89,0,89,122],[95,0,95,4],[95,6,95,122]]}
["Strategie \"Medium\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!G8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J3+J4-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!G16","v":3830000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!G5","v":0.5},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B8*B9","v":1915000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J3-B20","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!G6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B3*J9/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B10/B11","v":76600},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B3+J10*J11<B4,B3+J10*J11,B4)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B10*B13","v":16756.25},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B12,B14)","v":93356.25},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B15*0.1","v":9335.625},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B5-B18)/J12)/J15","v":41.797500028038655},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B15:B16)","v":102691.875},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B5-B18)/J16","v":2567.8847999999998},"CHF/a"]
["Max Miete nach Investition",{"$f":"J12+B17","v":616268.83499999996},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B20+1","v":2022},{"$f":"C20+1","v":2023},{"$f":"D20+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP20+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B23=\"vor Sanierung\",0,A22+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO23=\"vor Sanierung\",0,BN22+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B20<=$J$5,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*A22)<$B$5,IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*#REF!),$B$5)","v":498762.23999999999},{"$f":"IF(IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22)<$B$5,IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22),$B$5)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,616268.83499999996,618836.71979999996,621404.60459999996,623972.48939999996,626540.37419999996,629108.25899999996,631676.14379999996,634244.02859999996,636811.91339999996,639379.79819999996,641947.68299999996,644515.56779999996,647083.45259999996,649651.33739999996,652219.22219999996,654787.10699999996,657354.99179999996,659922.87659999996,662490.76139999996,665058.64619999996,667626.53099999996,670194.41579999996,672762.30059999996,675330.18539999996,677898.07019999996,680465.95499999996,683033.83979999996,685601.72459999996,{"$f":"IF(IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22)<$B$5,IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22),$B$5)","v":688169.60939999996},690737.49419999996,693305.37899999996,695873.26379999996,698441.14859999996,701009.03339999996,703576.91819999996,706144.80299999996,708712.68779999996,711280.57259999996,713848.45739999996,716416.34219999996,718984.22699999996,721552.11179999996,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22)<$B$5,IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22),$B$5)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22)<$B$5,IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22),$B$5)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B24/((1+$B$120)^(B21))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,540835.05220453092,531397.86456179305,522116.35885257606,512988.20559517673,504011.10345775046,{"$f":"L24/((1+$B$120)^(L21-10))","v":615565.81115459872},604773.40370939136,594160.39501552656,583724.0625058352,573461.71769639431,563370.70598074724,553448.40641719068,543692.23150952091,534099.62698161975,524668.07154624665,515395.07666839164,506278.18632352992,497314.97675110732,488503.05620357371,479840.06469127076,471323.67372346896,462951.5860458368,454721.53537461703,446631.28612777253,438678.63315335609,430861.40145534772,423177.44591719413,415624.65102327766,408200.93057852995,400904.22742640163,393732.51316538587,386683.78786429198,379756.07977645128,372947.44505303516,366255.96745565534,359679.75806840911,353216.95500952908,{"$f":"AR24/((1+$B$120)^(AR21-10))","v":346865.72314278467},340624.25378878263,334490.76443630242,328463.49845380074,322540.72480120923,316493.29794273939,309680.33066804247,303014.02218008059,296491.21544039197,290108.82137024659,283863.81738771679,277753.2459762395,271774.21328399167,265923.88775341655,260199.49878025101,254598.33540141978,249117.74501117392,243755.13210486691,238507.95704977191,233373.73488235995,228350.03413146766,223434.47566679813,218624.73157220954,213918.52404325781,209313.62430847148,204807.85157384683,200399.07199006536,196085.19764194265,191864.18555963074,187734.03675110644,183692.79525548575,179738.54721671797,{"$f":"BX24/((1+$B$120)^(BX21-10))","v":175869.41997721916},172083.58119101677,168379.2379559851,164754.63596476038,161208.05867393382,157737.826491129,154342.29597957828,151019.85907982217,147768.94234816259,144588.00621150938,141475.54423826747,138430.08242491927,135450.17849796405,132534.42123088459,129681.42977581662,126889.8530096053,124158.36889393865,121485.68384925506,118870.53214212823,116311.67528583975,113807.90145385494,111358.02490592461,108960.88542654071,106615.34777548013,104320.30115017625,102074.65865966366,99877.356809847013,97727.354999850315,95623.635029207726,93565.200615663154,91551.076923349465,89580.31010112472,{"$f":"DD24/((1+$B$120)^(DD21-10))","v":87651.966830846097},85765.133885368035,83918.917696054807,82112.443929603527,80344.857073976047,78615.320033244672,76923.013731159182,75267.136723247721,73646.904817267816,72061.550701827611,70510.323583001576,68992.488828768663,67507.32762110437,66054.136615562005,{"$f":"SUM(L26:DQ26)","v":28516720.175083548},{"$f":"$DR$26*$B$125","v":690390.43067597807}]
[]
[]
[]
[]
["Strategie \"Medium\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!H8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J33+J34-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!H16","v":4460000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!H5","v":0.6},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B38*B39","v":2676000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J33-B50","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!H6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B33*J39/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B40/B41","v":107040},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B33+J40*J41<B34,B33+J40*J41,B34)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B40*B43","v":23415.000000000004},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B42,B44)","v":130455},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B45*0.1","v":13045.5},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B35-B48)/J42)/J45","v":25.905578007237722},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B45:B46)","v":143500.5},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B35-B48)/J46","v":2567.8848000000003},"CHF/a"]
["Max Miete nach Investition",{"$f":"J42+B47","v":657077.46},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B50+1","v":2022},{"$f":"C50+1","v":2023},{"$f":"D50+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP50+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B53=\"vor Sanierung\",0,A52+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO53=\"vor Sanierung\",0,BN52+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B50<=$J35,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52)<$B$35,IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52),$B$35)","v":498762.23999999999},503700.47999999998,508638.71999999997,513576.96000000002,518515.20000000001,657077.46,659645.34479999996,662213.22959999996,664781.11439999996,667348.99919999996,669916.88399999996,672484.76879999996,675052.65359999996,677620.53839999996,680188.42319999996,682756.30799999996,685324.19279999996,687892.07759999996,690459.96239999996,693027.84719999996,695595.73199999996,698163.61679999996,700731.50159999996,703299.38639999996,705867.27119999996,708435.15599999996,711003.04079999996,713570.92559999996,716138.81039999996,718706.69519999996,721274.58,723600,{"$f":"IF(IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52)<$B$35,IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52)<$B$35,IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52)<$B$35,IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B54/((1+$B$120)^(B51))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,576648.53745447076,566440.41373003169,556404.56743206596,546538.31183733896,536838.99606260587,{"$f":"L54/((1+$B$120)^(L51-10))","v":655495.9726027397},643844.01177997934,632389.95281453629,621130.67483363347,610063.09962183284,599184.1912306872,588490.95558542933,577980.44008901075,567649.73322378204,557495.96415110212,547516.30230915034,537707.95700920385,528068.17703063169,518594.25021485006,509283.50305846869,500133.30030585441,491141.04454132158,482304.17578115792,473620.17106567946,465086.54405150382,456700.84460422018,448310.43796504108,438659.91973095998,429217.14259389421,419977.63463199046,410937.02018785756,402091.01779633813,393435.43815688661,384966.18214959552,376679.23889392911,368570.68384924566,360636.67695620906,{"$f":"AR54/((1+$B$120)^(AR51-10))","v":352873.46081820846},345277.35892192618,337844.77389620949,330572.1858084242,323456.1504974796,316493.29794273939,309680.33066804247,303014.02218008059,296491.21544039197,290108.82137024659,283863.81738771679,277753.2459762395,271774.21328399167,265923.88775341655,260199.49878025101,254598.33540141978,249117.74501117392,243755.13210486691,238507.95704977191,233373.73488235995,228350.03413146766,223434.47566679813,218624.73157220954,213918.52404325781,209313.62430847148,204807.85157384683,200399.07199006536,196085.19764194265,191864.18555963074,187734.03675110644,183692.79525548575,179738.54721671797,{"$f":"BX54/((1+$B$120)^(BX51-10))","v":175869.41997721916},172083.58119101677,168379.2379559851,164754.63596476038,161208.05867393382,157737.826491129,154342.29597957828,151019.85907982217,147768.94234816259,144588.00621150938,141475.54423826747,138430.08242491927,135450.17849796405,132534.42123088459,129681.42977581662,126889.8530096053,124158.36889393865,121485.68384925506,118870.53214212823,116311.67528583975,113807.90145385494,111358.02490592461,108960.88542654071,106615.34777548013,104320.30115017625,102074.65865966366,99877.356809847013,97727.354999850315,95623.635029207726,93565.200615663154,91551.076923349465,89580.31010112472,{"$f":"DD54/((1+$B$120)^(DD51-10))","v":87651.966830846097},85765.133885368035,83918.917696054807,82112.443929603527,80344.857073976047,78615.320033244672,76923.013731159182,75267.136723247721,73646.904817267816,72061.550701827611,70510.323583001576,68992.488828768663,67507.32762110437,66054.136615562005,{"$f":"SUM(L56:DQ56)","v":29387478.128846131},{"$f":"$DR$56*$B$125","v":711471.50013353606}]
[]
[]
[]
[]
["Strategie \"Medium\" mit Aufstockung und ohne energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!I8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",{"$f":"D78","v":394445.33333333337},{"$f":"SUM(B65,D65)","v":1118045.3333333335},null,"Investitionsende",null,null,{"$f":"J63+J64-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!G16","v":3830000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!I5","v":0.5},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B68*B69","v":1915000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!I6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J63-B81","v":4}]
["Abschreibung",{"$f":"B70/B71","v":76600},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B63*J70/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B63+J71*J72<B64,B63+J71*J72,B64)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B70*B73","v":16756.25},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B72,B74)","v":93356.25},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B75*0.1","v":9335.625},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B75:B76)","v":102691.875},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B65,D65)-SUM(B78,D78))/J73)/J76","v":41.797500028038698},"Jahre"]
["Max Miete nach Investition",{"$f":"J73+B77","v":616268.83499999996},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B78,D78)","v":1010714.1683333333},null,"Delta",null,null,{"$f":"(SUM(B65,D65)-SUM(B78,D78))/J77","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B81+1","v":2022},{"$f":"C81+1","v":2023},{"$f":"D81+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP81+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B84=\"vor Sanierung\",0,A83+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO84=\"vor Sanierung\",0,BN83+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B81<=$J65,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83)<$E$65,IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83),$E$65)","v":498762.23999999999},{"$f":"IF(IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83)<$E$65,IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83),$E$65)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,1010714.1683333333,1013282.0531333333,1015849.9379333333,1018417.8227333333,1020985.7075333333,1023553.5923333333,1026121.4771333333,1028689.3619333333,1031257.2467333333,1033825.1315333333,1036393.0163333333,1038960.9011333333,1041528.7859333333,1044096.6707333333,1046664.5555333333,1049232.4403333333,1051800.3251333334,1054368.2099333333,1056936.0947333334,1059503.9795333333,1062071.8643333334,1064639.7491333333,1067207.6339333334,1069775.5187333333,1072343.4035333334,1074911.2883333333,1077479.1731333334,1080047.0579333333,1082614.9427333334,1085182.8275333333,1087750.7123333334,1090318.5971333333,1092886.4819333334,1095454.3667333333,1098022.2515333334,1100590.1363333333,1103158.0211333334,1105725.9059333333,1108293.7907333334,1110861.6755333333,1113429.5603333334,1115997.4451333333,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83)<$E$65,IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83),$E$65)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B85/((1+$B$120)^(B82))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,886998.69107354328,870109.83997178555,853537.07843182504,837274.62397017574,821316.79658397264,{"$f":"L85/((1+$B$120)^(L82-10))","v":1001520.1490541422},982419.5268987685,963677.14960395813,945286.44468629675,927240.95662052499,909534.3448497596,892160.38182718318,875112.95108876983,858386.04535661882,841973.76467246877,825870.31456097681,810070.00422234146,794567.24475385819,779356.5474000033,764432.52183063421,749789.87444691663,735423.40671457222,721328.01352406468,707498.68157732976,693930.48780067242,680618.59778344585,667558.26424214349,654744.82550952944,642173.7040484437,629840.40498991788,617740.51469524531,605869.69934164942,594223.70353120426,582798.34892265638,571589.53288581315,560593.22717815253,549805.47664332902,{"$f":"AR85/((1+$B$120)^(AR82-10))","v":539222.39793123852},528840.1782393246,518655.07407479751,508663.41003745544,498861.57762278913,489018.59424565517,478491.77519144345,468191.56085268426,458113.07324137405,448251.53937512136,438602.28901675285,429160.75246257614,419922.45837825449,410883.03168126667,402038.19146894978,393383.74899114459,384915.60566648195,376629.75114137185,368522.26139077474,360589.29685985786,352827.1006456535,345231.99671786057,337800.3881779458,330528.75555571989,323413.65514258307,316451.71736064879,309639.64516697533,302974.2124921481,296452.26271247363,290070.70715506229,283826.52363509027,277716.75502455019,{"$f":"BX85/((1+$B$120)^(BX82-10))","v":271738.50785181043},265888.95093132131,260165.31402281928,254564.88651939266,249085.01616378926,243723.10779235745,238476.62210602488,233343.0744677347,228320.0337257678,223405.1210623951,218596.00886731417,213890.41963533679,209286.12488780505,204780.94411722611,200372.74375462436,196059.43615912361,191838.97862927947,187709.37243569421,183668.66187445616,179714.93334095515,175846.31442363519,172060.97301725557,168357.11645524029,164732.99066070476,161186.87931575809,157717.10304868696,154322.01863863695,151000.01823741384,147749.52860803701,144569.01037968398,141456.95731867317,138411.89561514009,{"$f":"DD85/((1+$B$120)^(DD82-10))","v":135432.38318506858},132517.00898734698,129664.39235552539,126873.18234395829,124142.0570880218,121469.72317810355,118854.91504706806,116296.39437090806,113792.94948229751,111343.39479676861,108946.5702512413,106601.34075463923,104306.59565033193,102061.24819014868,{"$f":"SUM(L87:DQ87)","v":44809366.618662909},{"$f":"$DR$87*$B$125","v":1084835.7640093104}]
[]
[]
["Strategie \"Medium\" mit Aufstockung und energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!J8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B94,D94)","v":1118045.3333333335},null,"Investitionsende",null,null,{"$f":"J92+J93-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!H16","v":4460000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!J5","v":0.6},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B97*B98","v":2676000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!J6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J92-B110","v":4}]
["Abschreibung",{"$f":"B99/B100","v":107040},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B92*J99/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B92+J100*J101<B93,B92+J100*J101,B93)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B99*B102","v":23415.000000000004},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B101,B103)","v":130455},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B104*0.1","v":13045.5},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B104:B105)","v":143500.5},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B94,D94)-SUM(B107,D107))/J102)/J105","v":25.905578007237722},"Jahre"]
["Max Miete nach Investition",{"$f":"J102+B106","v":657077.46},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B107,D107)","v":1051522.7933333335},null,"Delta",null,null,{"$f":"(SUM(B94,D94)-SUM(B107,D107))/J106","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B110+1","v":2022},{"$f":"C110+1","v":2023},{"$f":"D110+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP110+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B113=\"vor Sanierung\",0,A112+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO113=\"vor Sanierung\",0,BN112+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B110<=$J94,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112)<$E$94,IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112),$E$94)","v":498762.23999999999},503700.47999999998,508638.71999999997,513576.96000000002,518515.20000000001,1051522.7933333335,1054090.6781333336,1056658.5629333335,1059226.4477333336,1061794.3325333335,1064362.2173333336,1066930.1021333335,1069497.9869333336,1072065.8717333334,1074633.7565333336,1077201.6413333334,1079769.5261333336,1082337.4109333334,1084905.2957333336,1087473.1805333334,1090041.0653333336,1092608.9501333334,1095176.8349333336,1097744.7197333334,1100312.6045333336,1102880.4893333334,1105448.3741333336,1108016.2589333334,1110584.1437333336,1113152.0285333334,1115719.9133333336,1118045.3333333335,{"$f":"IF(IF(AH113=\"vor Sanierung\",$B$92+$J$101*AH111,$E$107+$J$107*AG112)<$E$94,IF(AH113=\"vor Sanierung\",$B$92+$J$101*AH111,$E$107+$J$107*AG112),$E$94)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(BN113=\"vor Sanierung\",$B$92+$J$101*BN111,$E$107+$J$107*BM112)<$E$94,IF(BN113=\"vor Sanierung\",$B$92+$J$101*BN111,$E$107+$J$107*BM112),$E$94)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(CT113=\"vor Sanierung\",$B$92+$J$101*CT111,$E$107+$J$107*CS112)<$E$94,IF(CT113=\"vor Sanierung\",$B$92+$J$101*CT111,$E$107+$J$107*CS112),$E$94)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B114/((1+$B$120)^(B111))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,922812.17632348323,905152.38914002432,887825.287011315,870824.73021233815,854144.68918882811,{"$f":"L114/((1+$B$120)^(L111-10))","v":1041450.3105022833},1021490.1349693566,1001906.7074029681,982693.05701409501,963842.33854596363,945347.83009969955,927202.93099542195,909401.15966825979,891936.15159878123,874801.65727732435,857991.5402017358,841499.77490801539,825320.44503338274,809447.74141127954,793875.96019783232,778599.50102930213,763612.86521005712,748910.65393060551,734487.56651523686,720338.39869882015,706458.04093231854,692691.25628999039,677780.09421721182,663189.9160638079,648913.81219550676,634945.02171771694,621276.92927369568,607903.06191163964,594817.0860192168,582012.80432408699,569484.15295898914,557225.19859000901,{"$f":"AR114/((1+$B$120)^(AR111-10))","v":545230.13560666237},533493.2833724682,522009.08353470458,510772.0973920789,499777.0033190595,489018.59424565517,478491.77519144345,468191.56085268426,458113.07324137405,448251.53937512136,438602.28901675285,429160.75246257614,419922.45837825449,410883.03168126667,402038.19146894978,393383.74899114459,384915.60566648195,376629.75114137185,368522.26139077474,360589.29685985786,352827.1006456535,345231.99671786057,337800.3881779458,330528.75555571989,323413.65514258307,316451.71736064879,309639.64516697533,302974.2124921481,296452.26271247363,290070.70715506229,283826.52363509027,277716.75502455019,{"$f":"BX114/((1+$B$120)^(BX111-10))","v":271738.50785181043},265888.95093132131,260165.31402281928,254564.88651939266,249085.01616378926,243723.10779235745,238476.62210602488,233343.0744677347,228320.0337257678,223405.1210623951,218596.00886731417,213890.41963533679,209286.12488780505,204780.94411722611,200372.74375462436,196059.43615912361,191838.97862927947,187709.37243569421,183668.66187445616,179714.93334095515,175846.31442363519,172060.97301725557,168357.11645524029,164732.99066070476,161186.87931575809,157717.10304868696,154322.01863863695,151000.01823741384,147749.52860803701,144569.01037968398,141456.95731867317,138411.89561514009,{"$f":"DD114/((1+$B$120)^(DD111-10))","v":135432.38318506858},132517.00898734698,129664.39235552539,126873.18234395829,124142.0570880218,121469.72317810355,118854.91504706806,116296.39437090806,113792.94948229751,111343.39479676861,108946.5702512413,106601.34075463923,104306.59565033193,102061.24819014868,{"$f":"SUM(L116:DQ116)","v":45680124.572425507},{"$f":"$DR$116*$B$125","v":1105916.8334668688}]
[]
[]
[]
["Kalkulationszinssatz (real)",{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",{"$f":"Grundlagen!$B$10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",{"$f":"$B$121-10","v":110},"Jahre"]
["Teuerung",{"$f":"Grundlagen!$B$86","v":0}]
["Kalkulationszinssatz (nominal)",{"$f":"B120+B123","v":2.1999999999999999E-2}]
["Annuitatsfaktor",{"$f":"((1+$B$120)^$B$122*$B$120)/((1+$B$120)^$B$122-1)","v":2.4210022275956051E-2}]

{"sheet":"Bruttomietertrag - Max","index":27,"n_rows":125,"n_cols":123,"rows_kept":125,"cut":false,"hidden":true,"merged":[[0,0,0,122],[6,0,6,4],[6,6,6,122],[30,0,30,122],[36,0,36,4],[36,6,36,122],[60,0,60,122],[66,0,66,4],[66,6,66,122],[89,0,89,122],[95,0,95,4],[95,6,95,122]]}
["Strategie \"Max\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!L8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J3+J4-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!L16","v":4180000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!L5","v":0.5},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B8*B9","v":2090000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J3-B20","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!L6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B3*J9/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B10/B11","v":83600},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B3+J10*J11<B4,B3+J10*J11,B4)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B10*B13","v":18287.5},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B12,B14)","v":101887.5},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B15*0.1","v":10188.75},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B5-B18)/J12)/J15","v":38.142984451638966},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B15:B16)","v":112076.25},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B5-B18)/J16","v":2567.8847999999998},"CHF/a"]
["Max Miete nach Investition",{"$f":"J12+B17","v":625653.21},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B20+1","v":2022},{"$f":"C20+1","v":2023},{"$f":"D20+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP20+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B23=\"vor Sanierung\",0,A22+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO23=\"vor Sanierung\",0,BN22+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B20<=$J$5,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*A22)<$B$5,IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*#REF!),$B$5)","v":498762.23999999999},{"$f":"IF(IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22)<$B$5,IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22),$B$5)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,625653.21,628221.09479999996,630788.97959999996,633356.86439999996,635924.74919999996,638492.63399999996,641060.51879999996,643628.40359999996,646196.28839999996,648764.17319999996,651332.05799999996,653899.94279999996,656467.82759999996,659035.71239999996,661603.59719999996,664171.48199999996,666739.36679999996,669307.25159999996,671875.13639999996,674443.02119999996,677010.90599999996,679578.79079999996,682146.67559999996,684714.56039999996,687282.44519999996,689850.33,692418.21479999996,694986.09959999996,{"$f":"IF(IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22)<$B$5,IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22),$B$5)","v":697553.98439999996},700121.86919999996,702689.75399999996,705257.63879999996,707825.52359999996,710393.40839999996,712961.29319999996,715529.17799999996,718097.06279999996,720664.94759999996,723232.83239999996,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22)<$B$5,IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22),$B$5)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22)<$B$5,IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22),$B$5)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B24/((1+$B$120)^(B21))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,549070.74197948421,539456.26942965342,530001.29512249818,520703.40742484608,511560.22462181054,{"$f":"L24/((1+$B$120)^(L21-10))","v":624748.17416829744},613758.10333140579,602951.68623080477,592326.10870473762,581878.5926463966,571606.39575570053,561506.81128505105,551577.16777944297,541814.82881128916,532217.19271030673,522781.69228880265,513505.79456267966,504387.00046847493,495422.84457673191,486610.89480199304,477948.75210969429,469434.05022022553,461064.45531041815,452837.66571270511,444751.41161219426,436803.4547418821,428991.58807622979,421313.63552331249,413767.45161574607,406350.92120058567,399061.95912838395,391898.50994158955,384858.54756245669,377940.07498063345,371141.12394058512,364459.75462900579,357894.0553623634,{"$f":"AR24/((1+$B$120)^(AR21-10))","v":351442.14227471646},345102.15900593705,337844.77389620949,330572.1858084242,323456.1504974796,316493.29794273939,309680.33066804247,303014.02218008059,296491.21544039197,290108.82137024659,283863.81738771679,277753.2459762395,271774.21328399167,265923.88775341655,260199.49878025101,254598.33540141978,249117.74501117392,243755.13210486691,238507.95704977191,233373.73488235995,228350.03413146766,223434.47566679813,218624.73157220954,213918.52404325781,209313.62430847148,204807.85157384683,200399.07199006536,196085.19764194265,191864.18555963074,187734.03675110644,183692.79525548575,179738.54721671797,{"$f":"BX24/((1+$B$120)^(BX21-10))","v":175869.41997721916},172083.58119101677,168379.2379559851,164754.63596476038,161208.05867393382,157737.826491129,154342.29597957828,151019.85907982217,147768.94234816259,144588.00621150938,141475.54423826747,138430.08242491927,135450.17849796405,132534.42123088459,129681.42977581662,126889.8530096053,124158.36889393865,121485.68384925506,118870.53214212823,116311.67528583975,113807.90145385494,111358.02490592461,108960.88542654071,106615.34777548013,104320.30115017625,102074.65865966366,99877.356809847013,97727.354999850315,95623.635029207726,93565.200615663154,91551.076923349465,89580.31010112472,{"$f":"DD24/((1+$B$120)^(DD21-10))","v":87651.966830846097},85765.133885368035,83918.917696054807,82112.443929603527,80344.857073976047,78615.320033244672,76923.013731159182,75267.136723247721,73646.904817267816,72061.550701827611,70510.323583001576,68992.488828768663,67507.32762110437,66054.136615562005,{"$f":"SUM(L26:DQ26)","v":28746119.65136005},{"$f":"DR26*$B$125","v":695944.19710672484}]
[]
[]
[]
[]
["Strategie \"Max\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!M8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J33+J34-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!M16","v":4810000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!M5","v":0.6},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B38*B39","v":2886000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J33-B50","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!M6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B33*J39/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B40/B41","v":115440},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B33+J40*J41<B34,B33+J40*J41,B34)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B40*B43","v":25252.500000000004},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B42,B44)","v":140692.5},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B45*0.1","v":14069.25},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B35-B48)/J42)/J45","v":21.520159315558093},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B45:B46)","v":154761.75},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B35-B48)/J46","v":2567.8848000000003},"CHF/a"]
["Max Miete nach Investition",{"$f":"J42+B47","v":668338.71},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B50+1","v":2022},{"$f":"C50+1","v":2023},{"$f":"D50+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP50+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B53=\"vor Sanierung\",0,A52+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO53=\"vor Sanierung\",0,BN52+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B50<=$J35,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52)<$B$35,IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52),$B$35)","v":498762.23999999999},503700.47999999998,508638.71999999997,513576.96000000002,518515.20000000001,668338.71,670906.59479999996,673474.47959999996,676042.36439999996,678610.24919999996,681178.13399999996,683746.01879999996,686313.90359999996,688881.78839999996,691449.67319999996,694017.55799999996,696585.44279999996,699153.32759999996,701721.21239999996,704289.09719999996,706856.98199999996,709424.86679999996,711992.75159999996,714560.63639999996,717128.52119999996,719696.40599999996,722264.29079999996,723600,723600,723600,723600,723600,{"$f":"IF(IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52)<$B$35,IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52)<$B$35,IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,{"$f":"IF(IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52)<$B$35,IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52),$B$35)","v":723600},723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600,723600]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B54/((1+$B$120)^(B51))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,586531.36518441478,576110.49957146414,565866.49095597246,555796.55403294216,545897.941459478,{"$f":"L54/((1+$B$120)^(L51-10))","v":666514.808219178},654625.6513263965,642939.50227287016,631453.13027231628,620163.34956183564,609067.0189606311,598161.04142686178,587442.36361291725,576907.97541938536,566554.90954797412,556380.24105364364,546381.08689618355,536554.60549147287,526897.99626263988,517408.4991913354,508083.39436932479,498920.00155058812,489082.84947539895,478554.64723620244,468253.07948747789,458173.26760027197,448310.43796504108,438659.91973095998,429217.14259389421,419977.63463199046,410937.02018785756,402091.01779633813,393435.43815688661,384966.18214959552,376679.23889392911,368570.68384924566,360636.67695620906,{"$f":"AR54/((1+$B$120)^(AR51-10))","v":352873.46081820846},345277.35892192618,337844.77389620949,330572.1858084242,323456.1504974796,316493.29794273939,309680.33066804247,303014.02218008059,296491.21544039197,290108.82137024659,283863.81738771679,277753.2459762395,271774.21328399167,265923.88775341655,260199.49878025101,254598.33540141978,249117.74501117392,243755.13210486691,238507.95704977191,233373.73488235995,228350.03413146766,223434.47566679813,218624.73157220954,213918.52404325781,209313.62430847148,204807.85157384683,200399.07199006536,196085.19764194265,191864.18555963074,187734.03675110644,183692.79525548575,179738.54721671797,{"$f":"BX54/((1+$B$120)^(BX51-10))","v":175869.41997721916},172083.58119101677,168379.2379559851,164754.63596476038,161208.05867393382,157737.826491129,154342.29597957828,151019.85907982217,147768.94234816259,144588.00621150938,141475.54423826747,138430.08242491927,135450.17849796405,132534.42123088459,129681.42977581662,126889.8530096053,124158.36889393865,121485.68384925506,118870.53214212823,116311.67528583975,113807.90145385494,111358.02490592461,108960.88542654071,106615.34777548013,104320.30115017625,102074.65865966366,99877.356809847013,97727.354999850315,95623.635029207726,93565.200615663154,91551.076923349465,89580.31010112472,{"$f":"DD54/((1+$B$120)^(DD51-10))","v":87651.966830846097},85765.133885368035,83918.917696054807,82112.443929603527,80344.857073976047,78615.320033244672,76923.013731159182,75267.136723247721,73646.904817267816,72061.550701827611,70510.323583001576,68992.488828768663,67507.32762110437,66054.136615562005,{"$f":"SUM(L56:DQ56)","v":29562116.282176264},{"$f":"DR56*$B$125","v":715699.49371589045}]
[]
[]
[]
[]
["Strategie \"Max\" mit Aufstockung und ohne energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!N8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",{"$f":"D78","v":394445.33333333337},{"$f":"SUM(B65,D65)","v":1118045.3333333335},null,"Investitionsende",null,null,{"$f":"J63+J64-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!L16","v":4180000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!N5","v":0.5},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B68*B69","v":2090000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!N6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J63-B81","v":4}]
["Abschreibung",{"$f":"B70/B71","v":83600},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B63*J70/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B63+J71*J72<B64,B63+J71*J72,B64)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B70*B73","v":18287.5},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B72,B74)","v":101887.5},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B75*0.1","v":10188.75},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B75:B76)","v":112076.25},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B65,D65)-SUM(B78,D78))/J73)/J76","v":38.142984451639009},"Jahre"]
["Max Miete nach Investition",{"$f":"J73+B77","v":625653.21},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B78,D78)","v":1020098.5433333333},null,"Delta",null,null,{"$f":"(SUM(B65,D65)-SUM(B78,D78))/J77","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B81+1","v":2022},{"$f":"C81+1","v":2023},{"$f":"D81+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP81+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B84=\"vor Sanierung\",0,A83+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO84=\"vor Sanierung\",0,BN83+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B81<=$J65,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83)<$E$65,IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83),$E$65)","v":498762.23999999999},{"$f":"IF(IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83)<$E$65,IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83),$E$65)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,1020098.5433333333,1022666.4281333333,1025234.3129333333,1027802.1977333333,1030370.0825333333,1032937.9673333333,1035505.8521333333,1038073.7369333333,1040641.6217333333,1043209.5065333333,1045777.3913333333,1048345.2761333333,1050913.1609333334,1053481.0457333333,1056048.9305333334,1058616.8153333333,1061184.7001333334,1063752.5849333333,1066320.4697333334,1068888.3545333333,1071456.2393333334,1074024.1241333333,1076592.0089333334,1079159.8937333333,1081727.7785333334,1084295.6633333333,1086863.5481333334,1089431.4329333333,1091999.3177333334,1094567.2025333333,1097135.0873333334,1099702.9721333333,1102270.8569333334,1104838.7417333333,1107406.6265333334,1109974.5113333333,1112542.3961333334,1115110.2809333333,1117678.1657333334,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83)<$E$65,IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83),$E$65)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B85/((1+$B$120)^(B82))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,895234.38084849657,878168.24483964592,861422.0147017471,844989.82579984504,828865.9177480326,{"$f":"L85/((1+$B$120)^(L82-10))","v":1010702.5120678408},991404.22652078292,972468.44081923633,953888.49088519905,935657.83157052728,917770.03462471289,900218.78669504356,882997.88735869213,866101.24718628812,849522.88583652896,833256.93018138781,817297.61246149114,801639.26847122586,786276.33577316138,771203.35194135644,756414.9528331419,741905.8708889609,727670.93345986574,713705.06116226234,700003.26625951065,686560.65106998023,673372.40640117915,660433.81000956427,647740.22508565977,635287.09876410197,623069.96065824339,611084.42141894705,599326.17131720972,587790.97885025467,576474.689370743,565373.22373874928,554482.57699616335,{"$f":"AR85/((1+$B$120)^(AR82-10))","v":543798.81706317037},533318.08345647901,522009.08353470458,510772.0973920789,499777.0033190595,489018.59424565517,478491.77519144345,468191.56085268426,458113.07324137405,448251.53937512136,438602.28901675285,429160.75246257614,419922.45837825449,410883.03168126667,402038.19146894978,393383.74899114459,384915.60566648195,376629.75114137185,368522.26139077474,360589.29685985786,352827.1006456535,345231.99671786057,337800.3881779458,330528.75555571989,323413.65514258307,316451.71736064879,309639.64516697533,302974.2124921481,296452.26271247363,290070.70715506229,283826.52363509027,277716.75502455019,{"$f":"BX85/((1+$B$120)^(BX82-10))","v":271738.50785181043},265888.95093132131,260165.31402281928,254564.88651939266,249085.01616378926,243723.10779235745,238476.62210602488,233343.0744677347,228320.0337257678,223405.1210623951,218596.00886731417,213890.41963533679,209286.12488780505,204780.94411722611,200372.74375462436,196059.43615912361,191838.97862927947,187709.37243569421,183668.66187445616,179714.93334095515,175846.31442363519,172060.97301725557,168357.11645524029,164732.99066070476,161186.87931575809,157717.10304868696,154322.01863863695,151000.01823741384,147749.52860803701,144569.01037968398,141456.95731867317,138411.89561514009,{"$f":"DD85/((1+$B$120)^(DD82-10))","v":135432.38318506858},132517.00898734698,129664.39235552539,126873.18234395829,124142.0570880218,121469.72317810355,118854.91504706806,116296.39437090806,113792.94948229751,111343.39479676861,108946.5702512413,106601.34075463923,104306.59565033193,102061.24819014868,{"$f":"SUM(L87:DQ87)","v":45038766.094939426},{"$f":"DR87*$B$125","v":1090389.5304400576}]
[]
[]
["Strategie \"Max\" mit Aufstockung und energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!O8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B94,D94)","v":1118045.3333333335},null,"Investitionsende",null,null,{"$f":"J92+J93-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!M16","v":4810000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!O5","v":0.6},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B97*B98","v":2886000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!O6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J92-B110","v":4}]
["Abschreibung",{"$f":"B99/B100","v":115440},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B92*J99/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B92+J100*J101<B93,B92+J100*J101,B93)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B99*B102","v":25252.500000000004},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B101,B103)","v":140692.5},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B104*0.1","v":14069.25},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B104:B105)","v":154761.75},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B94,D94)-SUM(B107,D107))/J102)/J105","v":21.520159315558093},"Jahre"]
["Max Miete nach Investition",{"$f":"J102+B106","v":668338.71},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B107,D107)","v":1062784.0433333335},null,"Delta",null,null,{"$f":"(SUM(B94,D94)-SUM(B107,D107))/J106","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B110+1","v":2022},{"$f":"C110+1","v":2023},{"$f":"D110+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP110+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B113=\"vor Sanierung\",0,A112+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO113=\"vor Sanierung\",0,BN112+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B110<=$J94,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112)<$E$94,IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112),$E$94)","v":498762.23999999999},{"$f":"IF(IF(C113=\"vor Sanierung\",$B$92+$J$101*C111,$E$107+$J$107*B112)<$E$94,IF(C113=\"vor Sanierung\",$B$92+$J$101*C111,$E$107+$J$107*B112),$E$94)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,1062784.0433333335,1065351.9281333336,1067919.8129333335,1070487.6977333336,1073055.5825333335,1075623.4673333336,1078191.3521333335,1080759.2369333336,1083327.1217333334,1085895.0065333336,1088462.8913333334,1091030.7761333336,1093598.6609333334,1096166.5457333336,1098734.4305333334,1101302.3153333336,1103870.2001333334,1106438.0849333336,1109005.9697333334,1111573.8545333336,1114141.7393333334,1116709.6241333336,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,{"$f":"IF(IF(BO113=\"vor Sanierung\",$B$92+$J$101*BO111,$E$107+$J$107*BN112)<$E$94,IF(BO113=\"vor Sanierung\",$B$92+$J$101*BO111,$E$107+$J$107*BN112),$E$94)","v":1118045.3333333335},1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335,1118045.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B114/((1+$B$120)^(B111))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,932695.00405342726,914822.47498145688,897287.2105352215,880082.97240794147,863203.63458570023,{"$f":"L114/((1+$B$120)^(L111-10))","v":1052469.1461187217},1032271.7745157738,1012456.256861302,993015.51245277782,973942.58848596644,955230.65782964358,936873.01683685451,918863.08319216629,901194.39379438455,883860.60267419636,866855.47894622898,850172.90479499497,833806.87349422392,817751.48745906935,802000.95633069903,786549.59509277239,771391.8222193236,755689.3276248466,739422.04268575984,723504.93413479428,707930.46392837015,692691.25628999039,677780.09421721182,663189.9160638079,648913.81219550676,634945.02171771694,621276.92927369568,607903.06191163964,594817.0860192168,582012.80432408699,569484.15295898914,557225.19859000901,{"$f":"AR114/((1+$B$120)^(AR111-10))","v":545230.13560666237},533493.2833724682,522009.08353470458,510772.0973920789,499777.0033190595,489018.59424565517,478491.77519144345,468191.56085268426,458113.07324137405,448251.53937512136,438602.28901675285,429160.75246257614,419922.45837825449,410883.03168126667,402038.19146894978,393383.74899114459,384915.60566648195,376629.75114137185,368522.26139077474,360589.29685985786,352827.1006456535,345231.99671786057,337800.3881779458,330528.75555571989,323413.65514258307,316451.71736064879,309639.64516697533,302974.2124921481,296452.26271247363,290070.70715506229,283826.52363509027,277716.75502455019,{"$f":"BX114/((1+$B$120)^(BX111-10))","v":271738.50785181043},265888.95093132131,260165.31402281928,254564.88651939266,249085.01616378926,243723.10779235745,238476.62210602488,233343.0744677347,228320.0337257678,223405.1210623951,218596.00886731417,213890.41963533679,209286.12488780505,204780.94411722611,200372.74375462436,196059.43615912361,191838.97862927947,187709.37243569421,183668.66187445616,179714.93334095515,175846.31442363519,172060.97301725557,168357.11645524029,164732.99066070476,161186.87931575809,157717.10304868696,154322.01863863695,151000.01823741384,147749.52860803701,144569.01037968398,141456.95731867317,138411.89561514009,{"$f":"DD114/((1+$B$120)^(DD111-10))","v":135432.38318506858},132517.00898734698,129664.39235552539,126873.18234395829,124142.0570880218,121469.72317810355,118854.91504706806,116296.39437090806,113792.94948229751,111343.39479676861,108946.5702512413,106601.34075463923,104306.59565033193,102061.24819014868,{"$f":"SUM(L116:DQ116)","v":45854762.725755639},{"$f":"$DR$116*$B$125","v":1110144.8270492232}]
[]
[]
[]
["Kalkulationszinssatz (real)",{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",{"$f":"Grundlagen!$B$10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",{"$f":"$B$121-10","v":110},"Jahre"]
["Teuerung",{"$f":"Grundlagen!$B$86","v":0}]
["Kalkulationszinssatz (nominal)",{"$f":"B120+B123","v":2.1999999999999999E-2}]
["Annuitatsfaktor",{"$f":"((1+$B$120)^$B$122*$B$120)/((1+$B$120)^$B$122-1)","v":2.4210022275956051E-2}]

{"sheet":"Bruttomietertrag - Extra","index":28,"n_rows":125,"n_cols":123,"rows_kept":125,"cut":false,"hidden":true,"merged":[[0,0,0,122],[6,0,6,4],[6,6,6,122],[30,0,30,122],[36,0,36,4],[36,6,36,122],[60,0,60,122],[66,0,66,4],[66,6,66,122],[89,0,89,122],[95,0,95,4],[95,6,95,122]]}
["Strategie \"Extra\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!Q8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!AE18","v":774696},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J3+J4-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!Q16","v":6600000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!Q5","v":0.7},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B8*B9","v":4620000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J3-B20","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!Q6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B3*J9/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B10/B11","v":184800},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B3+J10*J11<B4,B3+J10*J11,B4)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B10*B13","v":40425.000000000007},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B12,B14)","v":225225},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B15*0.1","v":22522.5},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B5-B18)/J12)/J15","v":5.2072195762053015},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B15:B16)","v":247747.5},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B5-B18)/J16","v":2567.8848000000003},"CHF/a"]
["Max Miete nach Investition",{"$f":"J12+B17","v":761324.46},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B20+1","v":2022},{"$f":"C20+1","v":2023},{"$f":"D20+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP20+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B23=\"vor Sanierung\",0,A22+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO23=\"vor Sanierung\",0,BN22+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B20<=$J$5,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT20<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*A22)<$B$5,IF(B23=\"vor Sanierung\",$B$3+$J$11*B21,$B$18+$J$17*#REF!),$B$5)","v":498762.23999999999},{"$f":"IF(IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22)<$B$5,IF(C23=\"vor Sanierung\",$B$3+$J$11*C21,$B$18+$J$17*B22),$B$5)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,761324.46,763892.34479999996,766460.22959999996,769028.11439999996,771595.99919999996,774163.88399999996,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,{"$f":"IF(IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22)<$B$5,IF(AI23=\"vor Sanierung\",$B$3+$J$11*AI21,$B$18+$J$17*AH22),$B$5)","v":774696},774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,{"$f":"IF(IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22)<$B$5,IF(BO23=\"vor Sanierung\",$B$3+$J$11*BO21,$B$18+$J$17*BN22),$B$5)","v":774696},774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,{"$f":"IF(IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22)<$B$5,IF(CU23=\"vor Sanierung\",$B$3+$J$11*CU21,$B$18+$J$17*CT22),$B$5)","v":774696},774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B24/((1+$B$120)^(B21))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,668135.28558309504,655957.77980500658,643994.94519622915,632243.18244806619,620698.9477365074,{"$f":"L24/((1+$B$120)^(L21-10))","v":757498.90802348335},741702.12277066952,725735.93226092914,710113.43665452942,694827.23743104644,679870.09533370496,665234.92694100284,650914.80131213577,636902.93670463387,623192.69736265542,609777.59037441819,596651.26259727811,583807.49764900003,571240.21296379657,558943.45691173826,546911.40598017443,535138.36201582628,523618.74952624884,512347.11303938238,501318.1145199436,490526.5308414321,479967.25131255592,469635.27525690402,459525.70964472013,449633.76677565573,439954.76201140479,430484.11155714752,421217.33029075101,412150.02963869961,403277.91549774917,394596.78620132006,386102.53052966745,{"$f":"AR24/((1+$B$120)^(AR21-10))","v":377791.12576288398},369658.6357758161,361701.20917398832,353915.07746965589,346296.55329711922,338842.02866645716,331547.97325485048,324410.93273468729,317427.52713765879,310594.4492540693,303908.46306660399,297366.40221781214,290965.16851057939,284701.73044088006,278573.12176211353,272576.4400803459,266708.84547979047,260967.55917787724,255349.86220927321,249853.09413823209,244474.65179866154,239211.98806131267,234062.61062750753,229024.08084883314,224094.01257224381,219270.07101002327,214549.97163407365,209931.47909400554,205412.4061585181,200990.61267956765,196664.00457883329,192430.53285600129,{"$f":"BX24/((1+$B$120)^(BX21-10))","v":188288.19261839657},184235.0221315035,180269.10188992514,176388.55370834164,172591.5398320368,168876.26206657224,165240.96092619593,161683.91480058306,158203.43913951376,154797.88565510153,151465.64154119522,148205.12870958439,145014.80304264615,141893.15366208041,138838.7022133859,135850.00216573963,132925.63812694678,130064.22517313778,127264.40819289409,124524.86124549324,121844.28693296795,119221.41578568294,116655.0056611379,114143.84115571222,111686.73302907262,109282.51764097124,106930.05640016755,104628.23522521288,102375.96401684234,100172.17614172441,98015.827927323291,95905.898167635329,{"$f":"DD24/((1+$B$120)^(DD21-10))","v":93841.387639564884},91821.31862971127,89844.734471341726,87910.699091332412,86018.296566861449,84166.630691645274,82354.824551512007,80582.020109111545,78847.377797565103,77150.076122862141,75489.31127481618,73864.296746395485,72274.262961248023,70718.456909244647,{"$f":"SUM(L26:DQ26)","v":31998458.569949828},{"$f":"DR26*$B$125","v":774683.39477474219}]
[]
[]
[]
[]
["Strategie \"Extra\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!R8","v":1},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!AE18","v":774696},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J33+J34-1","v":2025}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!R16","v":7230000},"CHF",null,null,null,"Mietzinsanpassung vor Investition"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!R5","v":0.7},"in %",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,{"$f":"B38*B39","v":5061000},"CHF",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J33-B50","v":4}]
["Lebensdauer",{"$f":"Investitionsstrategien!R6","v":25},"Jahre",null,null,null,"Delta ",null,null,{"$f":"B33*J39/100%","v":4938.24},"CHF/a"]
["Abschreibung",{"$f":"B40/B41","v":202440},"CHF/a",null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B33+J40*J41<B34,B33+J40*J41,B34)","v":513576.96000000002},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3}]
["Zuschlag Verzinzung",{"$f":"B40*B43","v":44283.750000000007},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Zwischentotal",{"$f":"SUM(B42,B44)","v":246723.75},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Unterhaltszuschlag",{"$f":"B45*0.1","v":24672.375},"CHF/a",null,null,null,"Übergangszeitraum",null,null,{"$f":"((B35-B48)/J42)/J45","v":-4.0021596763219138},"Jahre"]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B45:B46)","v":271396.125},"CHF/a",null,null,null,"Delta",null,null,{"$f":"(B35-B48)/J46","v":2567.8848000000003},"CHF/a"]
["Max Miete nach Investition",{"$f":"J42+B47","v":784973.08499999996},"CHF/a"]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B50+1","v":2022},{"$f":"C50+1","v":2023},{"$f":"D50+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP50+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B53=\"vor Sanierung\",0,A52+1)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BO53=\"vor Sanierung\",0,BN52+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115]
["Jahr der Sanierung",{"$f":"IF(B50<=$J35,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT50<=$J35,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52)<$B$35,IF(B53=\"vor Sanierung\",$B$33+$J$41*B51,$B$48+$J$47*A52),$B$35)","v":498762.23999999999},503700.47999999998,508638.71999999997,513576.96000000002,518515.20000000001,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,{"$f":"IF(IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52)<$B$35,IF(AH53=\"vor Sanierung\",$B$33+$J$41*AH51,$B$48+$J$47*AG52),$B$35)","v":774696},774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,{"$f":"IF(IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52)<$B$35,IF(BN53=\"vor Sanierung\",$B$33+$J$41*BN51,$B$48+$J$47*BM52),$B$35)","v":774696},774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,{"$f":"IF(IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52)<$B$35,IF(CT53=\"vor Sanierung\",$B$33+$J$41*CT51,$B$48+$J$47*CS52),$B$35)","v":774696},774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696,774696]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B54/((1+$B$120)^(B51))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,679870.09533370496,665234.92694100284,650914.80131213577,636902.93670463387,623192.69736265542,{"$f":"L54/((1+$B$120)^(L51-10))","v":758019.56947162421},741702.12277066952,725735.93226092914,710113.43665452942,694827.23743104644,679870.09533370496,665234.92694100284,650914.80131213577,636902.93670463387,623192.69736265542,609777.59037441819,596651.26259727811,583807.49764900003,571240.21296379657,558943.45691173826,546911.40598017443,535138.36201582628,523618.74952624884,512347.11303938238,501318.1145199436,490526.5308414321,479967.25131255592,469635.27525690402,459525.70964472013,449633.76677565573,439954.76201140479,430484.11155714752,421217.33029075101,412150.02963869961,403277.91549774917,394596.78620132006,386102.53052966745,{"$f":"AR54/((1+$B$120)^(AR51-10))","v":377791.12576288398},369658.6357758161,361701.20917398832,353915.07746965589,346296.55329711922,338842.02866645716,331547.97325485048,324410.93273468729,317427.52713765879,310594.4492540693,303908.46306660399,297366.40221781214,290965.16851057939,284701.73044088006,278573.12176211353,272576.4400803459,266708.84547979047,260967.55917787724,255349.86220927321,249853.09413823209,244474.65179866154,239211.98806131267,234062.61062750753,229024.08084883314,224094.01257224381,219270.07101002327,214549.97163407365,209931.47909400554,205412.4061585181,200990.61267956765,196664.00457883329,192430.53285600129,{"$f":"BX54/((1+$B$120)^(BX51-10))","v":188288.19261839657},184235.0221315035,180269.10188992514,176388.55370834164,172591.5398320368,168876.26206657224,165240.96092619593,161683.91480058306,158203.43913951376,154797.88565510153,151465.64154119522,148205.12870958439,145014.80304264615,141893.15366208041,138838.7022133859,135850.00216573963,132925.63812694678,130064.22517313778,127264.40819289409,124524.86124549324,121844.28693296795,119221.41578568294,116655.0056611379,114143.84115571222,111686.73302907262,109282.51764097124,106930.05640016755,104628.23522521288,102375.96401684234,100172.17614172441,98015.827927323291,95905.898167635329,{"$f":"DD54/((1+$B$120)^(DD51-10))","v":93841.387639564884},91821.31862971127,89844.734471341726,87910.699091332412,86018.296566861449,84166.630691645274,82354.824551512007,80582.020109111545,78847.377797565103,77150.076122862141,75489.31127481618,73864.296746395485,72274.262961248023,70718.456909244647,{"$f":"SUM(L56:DQ56)","v":31998979.231397964},{"$f":"DR56*$B$125","v":774695.99999999977}]
[]
[]
[]
[]
["Strategie \"Extra\" mit Aufstockung und ohne energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!S8","v":2},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!AE18","v":774696},"CHF/a",{"$f":"D78","v":394445.33333333337},{"$f":"SUM(B65,D65)","v":1169141.3333333335},null,"Investitionsende",null,null,{"$f":"J63+J64-1","v":2026}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!Q16","v":6600000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!S5","v":0.7},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B68*B69","v":4620000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!S6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J63-B81","v":4}]
["Abschreibung",{"$f":"B70/B71","v":184800},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B63*J70/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B63+J71*J72<B64,B63+J71*J72,B64)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B70*B73","v":40425.000000000007},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B72,B74)","v":225225},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B75*0.1","v":22522.5},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B75:B76)","v":247747.5},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B65,D65)-SUM(B78,D78))/J73)/J76","v":5.2072195762053015},"Jahre"]
["Max Miete nach Investition",{"$f":"J73+B77","v":761324.46},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B78,D78)","v":1155769.7933333335},null,"Delta",null,null,{"$f":"(SUM(B65,D65)-SUM(B78,D78))/J77","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B81+1","v":2022},{"$f":"C81+1","v":2023},{"$f":"D81+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP81+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B84=\"vor Sanierung\",0,A83+1)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"IF(BO84=\"vor Sanierung\",0,BN83+1)","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114]
["Jahr der Sanierung",{"$f":"IF(B81<=$J65,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT81<=$J65,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83)<$E$65,IF(B84=\"vor Sanierung\",$B$63+$J$72*B82,$E$78+$J$78*A83),$E$65)","v":498762.23999999999},{"$f":"IF(IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83)<$E$65,IF(C84=\"vor Sanierung\",$B$63+$J$72*C82,$E$78+$J$78*B83),$E$65)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,523453.44,1155769.7933333335,1158337.6781333336,1160905.5629333335,1163473.4477333336,1166041.3325333335,1168609.2173333336,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,{"$f":"IF(IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83)<$E$65,IF(BO84=\"vor Sanierung\",$B$63+$J$72*BO82,$E$78+$J$78*BN83),$E$65)","v":1169141.3333333335},1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B85/((1+$B$120)^(B82))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,459380.63466902607,992464.70102945936,973258.07750978391,954418.45868442103,935938.94405388006,{"$f":"L85/((1+$B$120)^(L82-10))","v":1140940.6384866277},1118838.7924882846,1095252.6868493608,1071675.818834991,1048606.4763551771,1026033.7342027174,1003946.9023509955,982335.5208913848,961189.35507963295,940498.39048887766,920252.82826700353,900443.08049608953,881059.76565175096,862093.70416022616,843535.91405110178,825377.60670362215,807610.1826845617,790225.22767569649,773214.50848893973,756569.96916725999,740283.72716953035,724348.06963750522,708755.44974315586,693498.48311463383,678569.9443391721,663962.76354126423,649670.02303450508,635684.95404550398,622000.93350832094,608611.48092790705,595510.25531106361,582691.05216346728,{"$f":"AR85/((1+$B$120)^(AR82-10))","v":570147.80055133789},557874.56022635812,545865.51881248341,534114.98905331059,522617.40611869912,511367.32496937294,500359.41777825146,489588.47140729096,479049.38493864087,468737.16725894407,458646.93469564,448773.90870414872,439113.41360484221,429660.87436873018,420411.81445081229,411361.8536700707,402506.70613509847,393842.17821438215,385364.16655027604,377068.65611572994,368951.71831284731,361009.50911237509,353238.26723324379,345634.31236129522,338194.04340635543,330913.9367968252,323790.54481098359,316820.49394421093,310000.48331136099,303327.28308352351,296797.73295843787,290408.74066383357,{"$f":"BX85/((1+$B$120)^(BX82-10))","v":284157.28049298783},278040.39187180804,272055.17795675929,266198.80426297389,260468.49732189224,254861.54336780068,249375.28705264252,244007.13018849559,238754.53051711898,233615.00050598723,228586.1061702419,223665.46592000188,218850.74943248715,214139.67654842191,209530.01619219361,205019.58531525792,200606.24786228759,196287.91375957694,192062.53792522204,187928.11930060864,183882.69990274819,179924.36389701389,176051.23668983747,172261.48404093683,168553.31119465444,164924.96202999455,161374.71822895747,157900.89846277641,154501.85759567161,151175.98590574524,147921.708322647,144737.48368165069,{"$f":"DD85/((1+$B$120)^(DD82-10))","v":141621.80399378735},138573.1937316902,135590.20913081232,132671.43750568718,129815.49658090722,127021.03383650415,124286.7258674209,121611.27775677189,118993.4224625948,116431.92021780314,113925.5579430559,111473.14867226605,109073.53099047558,106725.5684838313,{"$f":"SUM(L87:DQ87)","v":48288082.952621005},{"$f":"DR87*$B$125","v":1169055.5639461682}]
[]
[]
["Strategie \"Extra\" mit Aufstockung und energetischer Sanierung"]
[null,"Bestand"]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a","Aufstockung","Total",null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!T8","v":2},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!AE18","v":774696},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B94,D94)","v":1169141.3333333335},null,"Investitionsende",null,null,{"$f":"J92+J93-1","v":2026}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition (Bestand)",{"$f":"Investitionsstrategien!R16","v":7230000},"CHF"]
["Wertvermehrender Anteil",{"$f":"Investitionsstrategien!T5","v":0.7},"in %",null,null,null,"Mietzinsanpassung vor Investition"]
[null,{"$f":"B97*B98","v":5061000},"CHF",null,null,null,"Anpassung p.a. (vor Investition)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
["Lebensdauer",{"$f":"Investitionsstrategien!T6","v":25},"Jahre",null,null,null,"Anzahl Jahre bis Investition",null,null,{"$f":"J92-B110","v":4}]
["Abschreibung",{"$f":"B99/B100","v":202440},"CHF/a",null,null,null,"Delta ",null,null,{"$f":"B92*J99/100%","v":4938.24},"CHF/a"]
["Verzinsung",{"$f":"SUM(Grundlagen!$B$16+0.005)/2","v":8.7500000000000008E-3},null,null,null,null,"Mietzins vor Investition",null,null,{"$f":"IF(B92+J100*J101<B93,B92+J100*J101,B93)","v":513576.96000000002},"CHF/a"]
["Zuschlag Verzinzung",{"$f":"B99*B102","v":44283.750000000007},"CHF/a"]
["Zwischentotal",{"$f":"SUM(B101,B103)","v":246723.75},"CHF/a",null,null,null,"Mietzinsanpassung nach Investition"]
["Unterhaltszuschlag",{"$f":"B104*0.1","v":24672.375},"CHF/a",null,null,null,"Anpassung p.a. (nach Investition)",null,null,{"$f":"Grundlagen!$B$34","v":5.0000000000000001E-3}]
["Mietzinsaufschlag p.a.",{"$f":"SUM(B104:B105)","v":271396.125},"CHF/a","Aufstockung","Total",null,"Übergangszeitraum",null,null,{"$f":"((SUM(B94,D94)-SUM(B107,D107))/J102)/J105","v":-4.0021596763219138},"Jahre"]
["Max Miete nach Investition",{"$f":"J102+B106","v":784973.08499999996},"CHF/a",{"$f":"Mieterspiegel!AV11","v":394445.33333333337},{"$f":"SUM(B107,D107)","v":1179418.4183333335},null,"Delta",null,null,{"$f":"(SUM(B94,D94)-SUM(B107,D107))/J106","v":2567.8848000000003},"CHF/a"]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B110+1","v":2022},{"$f":"C110+1","v":2023},{"$f":"D110+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP110+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B113=\"vor Sanierung\",0,A112+1)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"IF(BO113=\"vor Sanierung\",0,BN112+1)","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114]
["Jahr der Sanierung",{"$f":"IF(B110<=$J94,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT110<=$J94,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112)<$E$94,IF(B113=\"vor Sanierung\",$B$92+$J$101*B111,$E$107+$J$107*A112),$E$94)","v":498762.23999999999},{"$f":"IF(IF(C113=\"vor Sanierung\",$B$92+$J$101*C111,$E$107+$J$107*B112)<$E$94,IF(C113=\"vor Sanierung\",$B$92+$J$101*C111,$E$107+$J$107*B112),$E$94)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,523453.44,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,{"$f":"IF(IF(BO113=\"vor Sanierung\",$B$92+$J$101*BO111,$E$107+$J$107*BN112)<$E$94,IF(BO113=\"vor Sanierung\",$B$92+$J$101*BO111,$E$107+$J$107*BN112),$E$94)","v":1169141.3333333335},1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335,1169141.3333333335]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B114/((1+$B$120)^(B111))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,459380.63466902607,1003946.9023509955,982335.5208913848,961189.35507963295,940498.39048887766,{"$f":"L114/((1+$B$120)^(L111-10))","v":1143973.9073711678},1119348.2459600468,1095252.6868493608,1071675.818834991,1048606.4763551771,1026033.7342027174,1003946.9023509955,982335.5208913848,961189.35507963295,940498.39048887766,920252.82826700353,900443.08049608953,881059.76565175096,862093.70416022616,843535.91405110178,825377.60670362215,807610.1826845617,790225.22767569649,773214.50848893973,756569.96916725999,740283.72716953035,724348.06963750522,708755.44974315586,693498.48311463383,678569.9443391721,663962.76354126423,649670.02303450508,635684.95404550398,622000.93350832094,608611.48092790705,595510.25531106361,582691.05216346728,{"$f":"AR114/((1+$B$120)^(AR111-10))","v":570147.80055133789},557874.56022635812,545865.51881248341,534114.98905331059,522617.40611869912,511367.32496937294,500359.41777825146,489588.47140729096,479049.38493864087,468737.16725894407,458646.93469564,448773.90870414872,439113.41360484221,429660.87436873018,420411.81445081229,411361.8536700707,402506.70613509847,393842.17821438215,385364.16655027604,377068.65611572994,368951.71831284731,361009.50911237509,353238.26723324379,345634.31236129522,338194.04340635543,330913.9367968252,323790.54481098359,316820.49394421093,310000.48331136099,303327.28308352351,296797.73295843787,290408.74066383357,{"$f":"BX114/((1+$B$120)^(BX111-10))","v":284157.28049298783},278040.39187180804,272055.17795675929,266198.80426297389,260468.49732189224,254861.54336780068,249375.28705264252,244007.13018849559,238754.53051711898,233615.00050598723,228586.1061702419,223665.46592000188,218850.74943248715,214139.67654842191,209530.01619219361,205019.58531525792,200606.24786228759,196287.91375957694,192062.53792522204,187928.11930060864,183882.69990274819,179924.36389701389,176051.23668983747,172261.48404093683,168553.31119465444,164924.96202999455,161374.71822895747,157900.89846277641,154501.85759567161,151175.98590574524,147921.708322647,144737.48368165069,{"$f":"DD114/((1+$B$120)^(DD111-10))","v":141621.80399378735},138573.1937316902,135590.20913081232,132671.43750568718,129815.49658090722,127021.03383650415,124286.7258674209,121611.27775677189,118993.4224625948,116431.92021780314,113925.5579430559,111473.14867226605,109073.53099047558,106725.5684838313,{"$f":"SUM(L116:DQ116)","v":48291625.67497731},{"$f":"DR116*$B$125","v":1169141.3333333319}]
[]
[]
[]
["Kalkulationszinssatz (real)",{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",{"$f":"Grundlagen!$B$10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",{"$f":"$B$121-10","v":110},"Jahre"]
["Teuerung",{"$f":"Grundlagen!$B$86","v":0}]
["Kalkulationszinssatz (nominal)",{"$f":"B120+B123","v":2.1999999999999999E-2}]
["Annuitatsfaktor",{"$f":"((1+$B$120)^$B$122*$B$120)/((1+$B$120)^$B$122-1)","v":2.4210022275956051E-2}]

{"sheet":"Bruttomietertrag - Ersatzneubau","index":29,"n_rows":33,"n_cols":123,"rows_kept":33,"cut":false,"hidden":true,"merged":[[0,0,0,122],[6,0,6,4],[6,6,6,122]]}
["Ersatzneubau"]
[]
["Mietzins aktuell",{"$f":"Mieterspiegel!$N$18","v":493824},"CHF/a",null,null,null,"Investitionsjahr",null,null,{"$f":"Grundlagen!$B$11","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"Mieterspiegel!$W$18","v":723600},"CHF/a",null,null,null,"Investitionsdauer",null,null,{"$f":"Investitionsstrategien!V8","v":2},"Jahre"]
["Mietzins Markt (nach Investition)",{"$f":"Mieterspiegel!AM18","v":1330398.7200000002},"CHF/a",null,null,null,"Investitionsende",null,null,{"$f":"J3+J4-1","v":2026}]
[]
["Berechnung zulässiger Mietzinsaufschlag",null,null,null,null,null,"Modellierung Bruttomietertrag"]
["Investition",{"$f":"Investitionsstrategien!V16","v":10100000},"CHF",null,null,null,"Mietzinsanpassung vor Sanierung"]
["Max Miete nach Investition",{"$f":"B5","v":1330398.7200000002},"CHF/a",null,null,null,"Anpassung p.a. (vor Sanierung)",null,null,{"$f":"Grundlagen!$B$33","v":0.01}]
[null,null,null,null,null,null,"Anzahl Jahre bis Sanierung",null,null,{"$f":"J3-B16","v":4}]
[null,null,null,null,null,null,"Delta ",null,null,{"$f":"B3*J9/100%","v":4938.24},"CHF/a"]
[null,null,null,null,null,null,"Mietzins vor Sanierung",null,null,{"$f":"IF(B3+J10*J11<B4,B3+J10*J11,B4)","v":513576.96000000002},"CHF/a"]
[]
[]
[]
["Bewerungsjahr",{"$f":"Grundlagen!$B$9","v":2021},{"$f":"B16+1","v":2022},{"$f":"C16+1","v":2023},{"$f":"D16+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP16+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,"Barwert","Annuität"]
["Jahr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,null,"11+"]
["Jahr nach Sanierung",{"$f":"IF(B19=\"vor Sanierung\",0,A18+1)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"IF(BO19=\"vor Sanierung\",0,BN18+1)","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114]
["Jahr der Sanierung",{"$f":"IF(B16<=$J$5,\"vor Sanierung\",\"\")","v":"vor Sanierung"},"vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","vor Sanierung","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AH16<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BN16<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CT16<=$J$5,\"vor Sanierung\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
["Bruttomietertrag",{"$f":"IF(IF(B19=\"vor Sanierung\",$B$3+$J$11*B17,$B$9)<$B$5,IF(B19=\"vor Sanierung\",$B$3+$J$11*B17,$B$9),$B$5)","v":498762.23999999999},{"$f":"IF(IF(C19=\"vor Sanierung\",$B$3+$J$11*C17,$B$9)<$B$5,IF(C19=\"vor Sanierung\",$B$3+$J$11*C17,$B$9),$B$5)","v":503700.47999999998},508638.71999999997,513576.96000000002,518515.20000000001,523453.44,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,{"$f":"IF(IF(BO19=\"vor Sanierung\",$B$3+$J$11*BO17,$B$9)<$B$5,IF(BO19=\"vor Sanierung\",$B$3+$J$11*BO17,$B$9),$B$5)","v":1330398.7200000002},1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002,1330398.7200000002]
[]
["Barwert zum jeweiligen Zeitpunkt",{"$f":"B20/((1+$B$28)^(B17))","v":488025.67514677101},482248.15315505071,476493.2252692742,470762.59597595158,465057.88590880361,459380.63466902607,1142419.342944334,1117827.1457380957,1093764.3304678041,1070219.5014362077,{"$f":"L20/((1+$B$28)^(L17-10))","v":1301760.0000000002},1273737.7690802352,1246318.7564385862,1219489.9769457791,1193238.7249958699,1167552.5684891096,1142419.342944334,1117827.1457380957,1093764.3304678041,1070219.5014362077,1047181.5082546063,1024639.4405622371,1002582.6228593317,981000.60945140105,959883.17950234923,939220.33219407941,919002.28199029295,899219.4540022437,879862.47945425007,860922.19124682003,842389.61961528379,824255.98788188247,806512.70829929796,789151.37798365729,772163.77493508556,755541.85414391919,739277.74378074287,723363.74146843725,707792.31063447869,692556.07694176002,677647.82479624264,663060.49392978731,{"$f":"AR20/((1+$B$28)^(AR17-10))","v":648787.17605654337},634821.11160131462,621155.68649835081,607784.42905905168,594701.00690709543,581899.22397954552,569373.01759251032,557116.45556997089,545123.73343441379,533389.17165793909,521907.2129725432,510672.41973830055,499679.47136820009,488923.16180841503,478398.39707281312,468100.19283054123,458023.67204553931,448164.06266686827,438516.69536875561,429077.00133929116,419840.51011672325,410802.84747233201,401959.73333887674,393306.97978363663,384840.48902508483,376556.25149225513,368450.34392588568,360518.92752043612,352758.24610610178,345164.62436996266,337734.46611542336,330464.25255912269,{"$f":"BX20/((1+$B$28)^(BX17-10))","v":323350.54066450364},316389.961511256,309579.21869985905,302915.08679046878,296394.40977540973,290014.09958454967,283771.13462284702,277662.5583393806,271685.47782718262,265837.06245321193,260114.54251781988,254515.20794307231,249036.40698930752,243675.54499932245,238430.08316959141,233297.5373479368,228275.476857081,223361.52334352353,218553.34965119718,213848.678719371,209245.28250427693,204740.98092395003,200333.64082578282,196021.17497630409,191801.5410727046,187672.7407756405,183632.81876285761,179679.86180318749,175811.997850477,172027.39515702252,168324.26140608857,164700.84286310038,{"$f":"DD20/((1+$B$28)^(DD17-10))","v":161155.42354510797},157686.32440812918,154291.90255198546,150970.55044225583,147720.6951489783,144540.79760174002,141429.35186080239,138384.88440391622,135405.95342848945,132491.14816877636,129639.0882277655,126848.42292344962,124117.83064916793,121446.01824771814,{"$f":"SUM(L22:DQ22)","v":54952395.534194626},{"$f":"$DR$22*B33","v":1330398.7199999997}]
[]
[]
[]
[]
[]
["Kalkulationszinssatz (real)",{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",{"$f":"Grundlagen!$B$10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",{"$f":"$B$29-10","v":110},"Jahre"]
["Teuerung",{"$f":"Grundlagen!$B$86","v":0}]
["Kalkulationszinssatz (nominal)",{"$f":"B28+B31","v":2.1999999999999999E-2}]
["Annuitatsfaktor",{"$f":"((1+$B$28)^$B$30*$B$28)/((1+$B$28)^$B$30-1)","v":2.4210022275956051E-2}]

{"sheet":"LzK","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Aufstockung","index":31,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":true,"merged":[[0,2,0,14],[24,2,24,14],[48,2,48,14],[50,0,50,1],[50,2,50,4],[67,3,67,6],[66,3,66,6],[65,3,65,4]]}
[null,null,"Baurechtliche Rahmenbedingungen"]
[]
[null,null,"Aktuelle Ausnützung",null,null,{"$f":"Grundlagen!S17","v":0.85837020648967555},null,{"$f":"Grundlagen!T17","v":"Geschossfläche gem. PBG ZH / Grundstücksfläche"}]
[null,null,"Ausnützungsziffer",null,null,{"$f":"Grundlagen!S4","v":1.05},null,{"$f":"Grundlagen!T4","v":"Gemäss Bauordnung"}]
[null,null,"Maximale Geschossfläche",null,null,{"$f":"Grundlagen!S15","v":3164},"m2",{"$f":"Grundlagen!T15","v":"Begrenzung durch Ausnützungsziffer"}]
[null,null,{"$f":"Grundlagen!R18","v":"Ausnützungspotenzial exkl. Attika"},null,null,{"$f":"Grundlagen!S18","v":836},{"$f":"Grundlagen!T18","v":"m2"}]
[null,null,{"$f":"Grundlagen!R6","v":"Anzahl zulässige Vollgeschosse"},null,null,{"$f":"Grundlagen!S6","v":4}]
[null,null,{"$f":"Grundlagen!R7","v":"Anzahl zulässige Dachgeschosse"},null,null,{"$f":"Grundlagen!S7","v":1}]
[]
[null,null,"Gebäudegrundfläche GGF max.",null,null,{"$f":"F5/F7","v":791},"m2","(Maximale Geschossfläche / Zulässige Vollgeschosse)"]
[null,null,"Anzahl Vollgeschosse (Bestand)",null,null,{"$f":"Grundlagen!M16","v":3},"Stk."]
[]
[]
[null,null,"Anzahl zusätzlich Vollgeschosse",null,null,{"$f":"Grundlagen!S20","v":1},"Stk."]
[null,null,"Anzahl Attikageschosse",null,null,{"$f":"Grundlagen!S49","v":1},"Stk."]
[]
[]
[null,null,"Maximale Geschossfläche",null,null,{"$f":"SUM((F10*F14),(F15*(F10*0.75)))","v":1384.25},"m2","(Gebäudegrundfläche x Vollgeschosse + (Anzahl Attikageschosse x Gebäudegrundflche x 0.75))"]
[null,null,"Maximale Nutzfläche",null,null,{"$f":"F22*F18","v":1107.4000000000001},"m2","(Geschossfläche x Verhältnis GF/HNF)"]
[null,null,"Maximales Gebäudevolumen",null,null,{"$f":"F18*3","v":4152.75},"m3","(Maximale Geschossfläche x 3.0 Meter)"]
[]
[null,null,"Verhältnis GF/HNF",null,null,{"$f":"Grundlagen!S50","v":0.8}]
[]
[]
[null,null,"Nutzflächen"]
[]
[null,"GF","Etage","GF","HNF"]
[{"$f":"F11","v":3},{"$f":"IFERROR(IF(VALUE(C28),$F$10,\" \"),\" \")","v":791},{"$f":"IFERROR(IF(SUM($F$14,$F$11,$F$15)>A28,A28+1,\" \"),\" \")","v":4},{"$f":"IFERROR(IF(AND(ISNUMBER(C29)=FALSE,$F$15>0),B28*0.75,B28),\" \")","v":791},{"$f":"IFERROR(IF(ISNUMBER(D28)=TRUE,D28*$F$22,\" \"),\" \")","v":632.80000000000007}]
[{"$f":"A28+1","v":4},{"$f":"IFERROR(IF(VALUE(C29),$F$10,\" \"),\" \")","v":791},{"$f":"IFERROR(IF(SUM($F$14,$F$11,$F$15)>A29,A29+1,\" \"),\" \")","v":5},{"$f":"IFERROR(IF(AND(ISNUMBER(C30)=FALSE,$F$15>0),B29/3*2,B29),\" \")","v":527.33333333333337},{"$f":"IFERROR(IF(ISNUMBER(D29)=TRUE,D29*$F$22,\" \"),\" \")","v":421.86666666666673}]
[{"$f":"A29+1","v":5},{"$f":"IFERROR(IF(VALUE(C30),$F$10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(SUM($F$14,$F$11,$F$15)>A30,A30+1,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(ISNUMBER(C31)=FALSE,$F$15>0),B30*0.75,B30),\" \")","v":" "},{"$f":"IFERROR(IF(ISNUMBER(D30)=TRUE,D30*$F$22,\" \"),\" \")","v":" "}]
[6," ",{"$f":"IFERROR(IF(SUM($F$14,$F$11,$F$15)>A31,A31+1,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(ISNUMBER(C32)=FALSE,$F$15>0),B31*0.75,B31),\" \")","v":" "},{"$f":"IFERROR(IF(ISNUMBER(D31)=TRUE,D31*$F$22,\" \"),\" \")","v":" "}]
[7," "," "," "," "]
[8," "," "," "," "]
[9," "," "," "," "]
[10," "," "," "," "]
[11," "," "," "," "]
[12," "," "," "," "]
[13," "," "," "," "]
[14," "," "," "," "]
[15," "," "," "," "]
[16," "," "," "," "]
[17," "," "," "," "]
[18," "," "," "," "]
[19," "," "," "," "]
[20," "," "," "," "]
[null,null,"Total",{"$f":"SUM(D28:D32)","v":1318.3333333333335},{"$f":"SUM(E28:E32)","v":1054.6666666666667}]
[]
[]
[null,null,"Kosten nach Hauptgruppen eBKP-H"]
[]
[null,null,"eBKP-H",null,null,"Beugsmenge","Kennwert","CHF/m3 GV","CHF/m3 GF","Kosten","% C-G"]
[null,null,"A","Grundstück"]
[null,null,"B","Vorbereitung (Abbruch best. Dach)",null,"m3 GV",{"$f":"Grundlagen!M23","v":1164},{"$f":"Grundlagen!S51","v":50},{"$f":"J53/$F$18","v":42.04442839082536},{"$f":"$G$53*$H$53","v":58200}]
[null,null,"C","Konstruktion Gebäude",null,null,null,{"$f":"J54/$G$66","v":312.94925049665886},938.84775148997653,{"$f":"$J$66*K54","v":1299600},0.36]
[null,null,"D","Technik Gebäude",null,null,null,{"$f":"J55/$G$66","v":182.55372945638433},547.66118836915302,{"$f":"$J$66*K55","v":758100},0.21]
[null,null,"E","Äussere Wandbekleidung Gebäude",null,null,null,{"$f":"J56/$G$66","v":113.00945156823792},339.02835470471376,{"$f":"$J$66*K56","v":469300},0.13]
[null,null,"F","Bedachung Gebäude ",null,null,null,{"$f":"J57/$G$66","v":52.158208416109808},156.47462524832943,{"$f":"$J$66*K57","v":216600},0.06]
[null,null,"G","Ausbau Gebäude",null,null,null,{"$f":"J58/$G$66","v":208.63283366443923},625.89850099331773,{"$f":"$J$66*K58","v":866400},0.24]
[null,null,"H","Nutzungsspezifische Anlagen"]
[null,null,"I","Umgebung"]
[null,null,"J","Ausstattung Gebäude"]
[null,null,"V","Planungskosten",null,"% von B-W",{"$f":"Grundlagen!S54","v":0.15},{"$f":"J62/$G$66","v":130.39552104027453},{"$f":"J62/$F$18","v":391.18656312082356},{"$f":"G62*$J$66","v":541500}]
[null,null,"W","Nebenkosten",null,"% von B-W",{"$f":"Grundlagen!S55","v":0.05},{"$f":"J63/$G$66","v":43.465173680091503},{"$f":"J63/$F$18","v":130.39552104027453},{"$f":"G63*$J$66","v":180500}]
[null,null,"Y ","Reserve, Teuerung",null,"% von B-W",{"$f":"Grundlagen!S56","v":0.1},null,null,{"$f":"G64*$J$66","v":361000}]
[null,null,"Z","Mehrwertstweuer",null,"% von B-W",7.6999999999999999E-2,null,null,{"$f":"G65*$J$66","v":277970}]
[null,null,"C-G","Bauwerkskosten",null,"m3 GV",{"$f":"F20","v":4152.75},{"$f":"Grundlagen!S52","v":870},{"$f":"J66/$F$18","v":2607.9104208054905},{"$f":"ROUND(F20*H66,-4)","v":3610000},{"$f":"SUM(K54:K58)","v":1}]
[null,null,"B-W","Erstellungskosten",null,null,null,{"$f":"J67/F20","v":1057.1308169285414},{"$f":"J67/$F$18","v":3171.3924507856241},{"$f":"ROUND(SUM(J53:J63),-4)","v":4390000},{"$f":"J67/J66","v":1.2160664819944598}]
[null,null,"A-Z","Anlagekosten",null,null,null,{"$f":"J68/F20","v":1211.245560170971},{"$f":"J68/$F$18","v":3633.7366805129132},{"$f":"ROUND(SUM(J52:J65),-4)","v":5030000},{"$f":"J68/J66","v":1.3933518005540166}]

{"sheet":"Ersatzneubau","index":32,"n_rows":70,"n_cols":11,"rows_kept":70,"cut":false,"hidden":true,"merged":[[52,2,52,4]]}
[null,null,"Baurechtliche Rahmenbedingungen"]
[]
[null,null,"Aktuelle Ausnützung",null,null,{"$f":"Grundlagen!S17","v":0.85837020648967555},null,{"$f":"Grundlagen!T17","v":"Geschossfläche gem. PBG ZH / Grundstücksfläche"}]
[null,null,"Ausnützungsziffer",null,null,{"$f":"Grundlagen!S4","v":1.05},null,{"$f":"Grundlagen!T4","v":"Gemäss Bauordnung"}]
[null,null,"Maximale Geschossfläche (Vollgeschosse)",null,null,{"$f":"Grundlagen!S15","v":3164},"m2",{"$f":"Grundlagen!T15","v":"Begrenzung durch Ausnützungsziffer"}]
[null,null,{"$f":"Grundlagen!R18","v":"Ausnützungspotenzial exkl. Attika"},null,null,{"$f":"Grundlagen!S18","v":836},{"$f":"Grundlagen!T18","v":"m2"}]
[null,null,{"$f":"Grundlagen!R6","v":"Anzahl zulässige Vollgeschosse"},null,null,{"$f":"Grundlagen!S6","v":4}]
[null,null,{"$f":"Grundlagen!R7","v":"Anzahl zulässige Dachgeschosse"},null,null,{"$f":"Grundlagen!S7","v":1}]
[]
[null,null,"Gebäudegrundfläche GGF max.",null,null,{"$f":"F5/F7","v":791},"m2","(Maximale Geschossfläche / Zulässige Vollgeschosse)"]
[null,null,"Anzahl Untergeschosse",null,null,{"$f":"Grundlagen!S23","v":1},"Stk."]
[]
[null,null,"Maximale Nutzfläche",null,null,{"$f":"(F7*F10+(F8*(F10*2/3)))*F16","v":2953.0666666666671},"m2","(Maximale Geschossfläche + (Anzahl Dachgeschosse x Gebäudegrundfläche x 2/3) + Anzahl Untergeschosse x Gebäudegrundfläche) x Verhältnis GF/HNF"]
[null,null,"Maximales Gebäudevolumen",null,null,{"$f":"(F5+(F8*(F10*2/3))+F11*F10)*3","v":13447.000000000002},"m3","(Maximale Geschossfläche + (Anzahl Dachgeschosse x Gebäudegrundfläche x 2/3) + Anzahl Untergeschosse x Gebäudegrundfläche) x 3.0 m"]
[]
[null,null,"Verhältnis GF/HNF",null,null,{"$f":"Grundlagen!S44","v":0.8}]
[]
[null,null,"Anzahl mögliche Parkplätze",null,null,{"$f":"IF(F11>0,F10*F16/25,\" \")","v":25.312000000000001},"STk. (UG)","(Untergeschossfläche x Verhältnis GF/HNF/ 25 m2)"]
[]
[]
[null,null,"Nutzflächen"]
[]
[null,"GF","Etage","GF","HNF"]
[-3,{"$f":"IFERROR(IF(VALUE(C24),$F$10,\" \"),\" \")","v":" "},{"$f":"IF((PRODUCT(-1,$F$11))<=A24,A24,\" \")","v":" "},{"$f":"IFERROR(IF(AND(ISNUMBER(C25)=FALSE,$F$8>0),B24/3*2,B24),\" \")","v":" "},{"$f":"IFERROR(IF(C24<0,\" \",IF(ISNUMBER(D24)=TRUE,D24*$F$16,\" \")),\" \")","v":" "}]
[-2,{"$f":"IFERROR(IF(VALUE(C25),$F$10,\" \"),\" \")","v":" "},{"$f":"IF((PRODUCT(-1,$F$11))<=A25,A25,\" \")","v":" "}," ",{"$f":"IFERROR(IF(C25<0,\" \",IF(ISNUMBER(D25)=TRUE,D25*$F$16,\" \")),\" \")","v":" "}]
[-1,{"$f":"IFERROR(IF(VALUE(C26),$F$10,\" \"),\" \")","v":791},{"$f":"IF((PRODUCT(-1,$F$11))<=A26,A26,\" \")","v":-1},791," "]
[0,{"$f":"IF(ISNUMBER(C27)=TRUE,$F$10,\" \")","v":791},{"$f":"IF(A27>SUM($F$7:$F$8),\" \",IF(OR($F$7>=A27,SUM($F$7:$F$8)<A27),A27,\" \"))","v":0},791,632.80000000000007]
[1,791,{"$f":"IF(A28>SUM($F$7:$F$8),\" \",IF(OR($F$7>=A28,SUM($F$7:$F$8)<A28),A28,\" \"))","v":1},791,632.80000000000007]
[2,791,2,791,{"$f":"IFERROR(IF(C29<0,\" \",IF(ISNUMBER(D29)=TRUE,D29*$F$16,\" \")),\" \")","v":632.80000000000007}]
[3,791,3,791,632.80000000000007]
[4,791,4,527.33333333333337,421.86666666666673]
[5," "," "," "," "]
[6," "," "," "," "]
[7," "," "," "," "]
[8," "," "," "," "]
[9," "," "," "," "]
[10," "," "," "," "]
[11," "," "," "," "]
[12," "," "," "," "]
[13," "," "," "," "]
[14," "," "," "," "]
[15," "," "," "," "]
[16," "," "," "," "]
[17," "," "," "," "]
[18," "," "," "," "]
[19," "," "," "," "]
[20," "," "," "," "]
[null,null,"Total",{"$f":"SUM(D24:D47)","v":4482.333333333333},{"$f":"SUM(E24:E47)","v":2953.0666666666671}]
[]
[]
[null,null,"Kosten nach Hauptgruppen eBKP-H"]
[]
[null,null,"eBKP-H",null,null,"Bezugsmenge","Kennwert","CHF/m3 GV","CHF/m3 GF","Kosten","% B-W"]
[null,null,"A","Grundstück"]
[null,null,"B","Vorbereitung",null,null,null,{"$f":"J55/$G$69","v":63.80605339480924},{"$f":"J55/$F$5","v":271.17572692793931},{"$f":"$J$69*K55","v":858000},0.1]
[null,null,"C","Konstruktion Gebäude",null,null,null,153.13452814754217,650.82174462705439,{"$f":"$J$69*K56","v":2059200},0.24]
[null,null,"D","Technik Gebäude",null,null,null,89.328474752732944,379.64601769911502,1201200,0.14000000000000001]
[null,null,"E","Äussere Wandbekleidung Gebäude",null,null,null,57.425448055328317,244.05815423514539,772200,0.09]
[null,null,"F","Bedachung Gebäude ",null,null,null,25.522421357923697,108.47029077117573,343200,0.04]
[null,null,"G","Ausbau Gebäude",null,null,null,102.08968543169479,433.88116308470291,1372800,0.16]
[null,null,"H","Nutzungsspezifische Anlagen",null,null,null,0,0,0,0]
[null,null,"I","Umgebung",null,null,null,19.141816018442771,81.352718078381798,257400,0.03]
[null,null,"J","Ausstattung Gebäude",null,null,null,0,0,0,0]
[null,null,"V","Planungskosten",null,null,null,89.328474752732944,379.64601769911502,1201200,0.14000000000000001]
[null,null,"W","Nebenkosten",null,null,null,38.283632036885543,162.7054361567636,514800,0.06]
[null,null,"Y ","Reserve, Teuerung",null,"% von B-W",0.1,null,null,{"$f":"G66*J69","v":858000}]
[null,null,"Z","Mehrwertstweuer",null,"% von B-W",7.6999999999999999E-2,null,null,{"$f":"J69*G67","v":660660}]
[null,null,"C-G","Bauwerkskosten",null,null,null,{"$f":"J68/F14","v":427.60467018665867},{"$f":"J68/$F$5","v":1817.3198482932996},{"$f":"ROUND(SUM(J56:J60),-4)","v":5750000}]
[null,null,"B-W","Erstellungskosten",null,"m3 GV",{"$f":"F14","v":13447.000000000002},{"$f":"Grundlagen!S45","v":638},{"$f":"J69/$F$5","v":2711.7572692793933},{"$f":"ROUND(G69*H69,-4)","v":8580000},{"$f":"SUM(K55:K65)","v":1}]
[null,null,"A-Z","Anlagekosten",null,null,null,{"$f":"J70/F14","v":751.09689893656571},{"$f":"J70/$F$5","v":3192.1618204804045},{"$f":"ROUND(SUM(J55:J67),-4)","v":10100000}]

{"sheet":"LzK - Standardwerte","index":33,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,245,1,246],[1,247,1,248],[1,249,1,250],[1,251,1,252],[1,253,1,254],[1,255,1,256],[1,233,1,234],[1,235,1,236],[1,237,1,238],[1,239,1,240],[1,241,1,242],[1,243,1,244],[1,281,1,282],[1,269,1,270],[1,271,1,272],[1,273,1,274],[1,275,1,276],[1,277,1,278],[1,279,1,280],[1,257,1,258],[1,259,1,260],[1,261,1,262],[1,263,1,264],[1,265,1,266],[1,267,1,268],[1,221,1,222],[1,223,1,224],[1,225,1,226],[1,227,1,228],[1,229,1,230],[1,231,1,232],[1,209,1,210],[1,211,1,212],[1,213,1,214],[1,215,1,216],[1,217,1,218],[1,219,1,220],[1,197,1,198],[1,199,1,200],[1,201,1,202],[1,203,1,204],[1,205,1,206],[1,207,1,208],[1,185,1,186],[1,187,1,188],[1,189,1,190],[1,191,1,192],[1,193,1,194],[1,195,1,196],[1,173,1,174],[1,175,1,176],[1,177,1,178],[1,179,1,180],[1,181,1,182],[1,183,1,184],[1,161,1,162],[1,163,1,164],[1,165,1,166],[1,167,1,168],[1,169,1,170],[1,171,1,172],[1,149,1,150],[1,151,1,152],[1,153,1,154],[1,155,1,156],[1,157,1,158],[1,159,1,160],[1,137,1,138],[1,139,1,140],[1,141,1,142],[1,143,1,144],[1,145,1,146],[1,147,1,148],[1,125,1,126],[1,127,1,128],[1,129,1,130],[1,131,1,132],[1,133,1,134],[1,135,1,136],[1,113,1,114],[1,115,1,116],[1,117,1,118],[1,119,1,120],[1,121,1,122],[1,123,1,124],[1,101,1,102],[1,103,1,104],[1,105,1,106],[1,107,1,108],[1,109,1,110],[1,111,1,112],[1,89,1,90],[1,91,1,92],[1,93,1,94],[1,95,1,96],[1,97,1,98],[1,99,1,100],[1,77,1,78],[1,79,1,80],[1,81,1,82],[1,83,1,84],[1,85,1,86],[1,87,1,88],[1,65,1,66],[1,67,1,68],[1,69,1,70],[1,71,1,72],[1,73,1,74],[1,75,1,76],[1,53,1,54],[1,55,1,56],[1,57,1,58],[1,59,1,60],[1,61,1,62],[1,63,1,64],[1,41,1,42],[1,43,1,44],[1,45,1,46],[1,47,1,48],[1,49,1,50],[1,51,1,52],[1,29,1,30],[1,31,1,32],[1,33,1,34],[1,35,1,36],[1,37,1,38],[1,39,1,40],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,27,1,28],[1,9,1,10],[1,11,1,12],[1,13,1,14],[1,15,1,16],[0,273,0,274],[0,275,0,276],[0,277,0,278],[0,279,0,280],[0,281,0,282],[0,261,0,262],[0,263,0,264],[0,265,0,266],[0,267,0,268],[0,269,0,270],[0,271,0,272],[0,249,0,250],[0,251,0,252],[0,253,0,254],[0,255,0,256],[0,257,0,258],[0,259,0,260],[0,237,0,238],[0,239,0,240],[0,241,0,242],[0,243,0,244],[0,245,0,246],[0,247,0,248],[0,225,0,226],[0,227,0,228],[0,229,0,230],[0,231,0,232],[0,233,0,234],[0,235,0,236],[0,213,0,214],[0,215,0,216],[0,217,0,218],[0,219,0,220],[0,221,0,222],[0,223,0,224],[0,201,0,202],[0,203,0,204],[0,205,0,206],[0,207,0,208],[0,209,0,210],[0,211,0,212],[0,189,0,190],[0,191,0,192],[0,193,0,194],[0,195,0,196],[0,197,0,198],[0,199,0,200],[0,177,0,178],[0,179,0,180],[0,181,0,182],[0,183,0,184],[0,185,0,186],[0,187,0,188],[0,165,0,166],[0,167,0,168],[0,169,0,170],[0,171,0,172],[0,173,0,174],[0,175,0,176],[0,153,0,154],[0,155,0,156],[0,157,0,158],[0,159,0,160],[0,161,0,162],[0,163,0,164],[0,141,0,142],[0,143,0,144],[0,145,0,146],[0,147,0,148],[0,149,0,150],[0,151,0,152],[0,129,0,130],[0,131,0,132],[0,133,0,134],[0,135,0,136],[0,137,0,138],[0,139,0,140],[0,117,0,118],[0,119,0,120],[0,121,0,122],[0,123,0,124],[0,125,0,126],[0,127,0,128],[0,105,0,106],[0,107,0,108],[0,109,0,110],[0,111,0,112],[0,113,0,114],[0,115,0,116],[0,93,0,94],[0,95,0,96],[0,97,0,98],[0,99,0,100],[0,101,0,102],[0,103,0,104],[0,81,0,82],[0,83,0,84],[0,85,0,86],[0,87,0,88],[0,89,0,90],[0,91,0,92],[0,69,0,70],[0,71,0,72],[0,73,0,74],[0,75,0,76],[0,77,0,78],[0,79,0,80],[0,57,0,58],[0,59,0,60],[0,61,0,62],[0,63,0,64],[0,65,0,66],[0,67,0,68],[0,45,0,46],[0,47,0,48],[0,49,0,50],[0,51,0,52],[0,53,0,54],[0,55,0,56],[0,33,0,34],[0,35,0,36],[0,37,0,38],[0,39,0,40],[0,41,0,42],[0,43,0,44],[0,0,0,1],[0,4,0,6],[0,21,0,22],[0,23,0,24],[0,25,0,26],[0,27,0,28],[0,29,0,30],[0,31,0,32],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,15,0,16],[0,17,0,18],[0,19,0,20]]}
["Bauteil nach eBKP-H",null,"Bauwerkskosten","Instandhaltungskennwert","Nutzungsdauer in Jahren",null,null,"Eingriffstiefe"]
["[Code]","[Beschrieb]","[in %]","[in %]","von","Ø","bis","[in % von BK]"]
["C","Konstruktion Gebäude",0.36,5.0000000000000001E-3,40,75,120,0.4]
["C 4.3","Balkon",0.02,5.0000000000000001E-3,40,60,80,0.4]
["D","Technik Gebäude",0.21,0.02,15,35,50]
["D 1","Elektroanlage",5.3239676201458114E-2,0.02,20,45,60,0.5]
["D 5","Wärmeanlage ",0.04,0.02,30,45,60]
["D 5.2","Wärmeerzeugung",{"$f":"C7-C9","v":1.4999999999999999E-2},0.02,15,25,30,0.5]
["D 5.3","Wärmehauptverteilung",2.5000000000000001E-2,1.2999999999999999E-2,40,60,80,0.5]
["D 7","Lufttechnische Anlage",1.755080131311736E-2,3.1E-2,25,40,50,0.5]
["D 8","Wasseranlagen",0.08,1.4999999999999999E-2,10,30,50]
["D 8.1","Armatur, Apparat",0.04,1.4999999999999999E-2,25,30,40,0.6]
["D 8.4","Versorgungsleitung",0.02,1.4999999999999999E-2,40,50,60,0.4]
["D 8.5","Entsorgungsleitung",0.02,1.4999999999999999E-2,40,50,60,0.4]
["D 9","Transportanlagen",2.01E-2,3.1E-2,15,30,40,1]
["E","Äussere Wandbekleidung Gebäude",0.13,4.0000000000000001E-3,20,40,60]
["E 2","Äussere Wandbekleidung über Terrain (Fassade)",{"$f":"C16-C18","v":5.2538521611335404E-2},4.0000000000000001E-3,20,35,60,0.4]
["E 3","Einbaute zu Aussenwand",7.7461478388664601E-2,4.0000000000000001E-3,25,30,45]
["E 3.1","Fenster",0.05,4.0000000000000001E-3,25,25,40,0.8]
["E 3.2","Türen",7.4999999999999997E-3,4.0000000000000001E-3,25,25,40,0.8]
["E 3.3","Sonnenschutz",0.02,4.0000000000000001E-3,25,40,50,0.8]
["F","Bedachung Gebäude ",0.06,2E-3,20,35,100]
["F 1","Dachhaut",0.05,2E-3,15,35,100]
["F 1.2","Flachdach",0.05,4.0000000000000001E-3,15,30,45,0.6]
["F 1.3","Geneigtes Dach",0.05,2E-3,25,40,80,0.4]
["F 2","Einbaute zu Dach",0.01,2E-3,20,30,100,0.6]
["G","Ausbau Gebäude",0.24,5.0000000000000001E-3,20,35,100]
["G 1","Trennwand Tür, Tor",2.5735853440924793E-2,5.0000000000000001E-3,15,35,80]
["G 1.4","Innentür",2.5735853440924793E-2,5.0000000000000001E-3,25,40,50,0.4]
["G 2","Bodenbelag",6.5866775898842905E-2,5.0000000000000001E-3,5,35,60,0.4]
["G 2.1","Unterkonstruktion zu Bodenbelag",{"$f":"C30-C32","v":2.5866775898842904E-2},5.0000000000000001E-3,50,100,120,0.2]
["G 2.2","Fertiger Bodenbelag",0.04,5.0000000000000001E-3,5,30,60,0.4]
["G 3","Wandbekleidung",0.05,5.0000000000000001E-3,10,20,40,0.4]
["G 4","Deckenbekleidung",0.03,5.0000000000000001E-3,10,30,50,0.4]
["G 5","Einbauten",6.7809800486211269E-2,5.0000000000000001E-3,15,25,40]
["G 5.1","Einbauschrank, Regal",{"$f":"C35-C37","v":1.7809800486211266E-2},5.0000000000000001E-3,40,60,80,0.6]
["G 5.2","Einbauküche",0.05,5.0000000000000001E-3,15,25,40,0.6]
["C-G","Bauwerkskosten",{"$f":"SUM(C3,C5,C16,C22,C27)","v":1}]
[]
["*Eingriffstiefe entspricht den Kosten einer \"grösseren Sanierung\" (Code c)"]

{"sheet":"LzK - Light","index":34,"n_rows":92,"n_cols":272,"rows_kept":92,"cut":false,"hidden":true,"merged":[[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[2,7,13,11],[3,2,3,4],[3,5,3,6],[4,2,4,4],[4,5,4,6],[5,2,5,4],[5,5,5,6],[6,2,6,4],[6,5,6,6],[7,2,7,4],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[2,2,2,4],[2,5,2,6],[13,2,13,4],[13,5,13,6],[19,44,19,45],[19,46,19,47],[19,50,19,51],[19,52,19,53],[19,54,19,55],[19,56,19,57],[19,32,19,33],[19,34,19,35],[19,36,19,37],[19,38,19,39],[19,40,19,41],[19,42,19,43],[19,2,19,5],[19,6,19,7],[19,12,19,14],[19,15,19,22],[19,28,19,29],[19,30,19,31],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[19,70,19,71],[19,72,19,73],[19,74,19,75],[19,76,19,77],[19,78,19,79],[19,80,19,81],[19,58,19,59],[19,60,19,61],[19,62,19,63],[19,64,19,65],[19,66,19,67],[19,68,19,69],[19,94,19,95],[19,96,19,97],[19,98,19,99],[19,100,19,101],[19,102,19,103],[19,104,19,105],[19,82,19,83],[19,84,19,85],[19,86,19,87],[19,88,19,89],[19,90,19,91],[19,92,19,93],[19,118,19,119],[19,120,19,121],[19,122,19,123],[19,124,19,125],[19,126,19,127],[19,128,19,129],[19,106,19,107],[19,108,19,109],[19,110,19,111],[19,112,19,113],[19,114,19,115],[19,116,19,117],[19,142,19,143],[19,144,19,145],[19,146,19,147],[19,148,19,149],[19,150,19,151],[19,152,19,153],[19,130,19,131],[19,132,19,133],[19,134,19,135],[19,136,19,137],[19,138,19,139],[19,140,19,141],[19,166,19,167],[19,168,19,169],[19,170,19,171],[19,172,19,173],[19,174,19,175],[19,176,19,177],[19,154,19,155],[19,156,19,157],[19,158,19,159],[19,160,19,161],[19,162,19,163],[19,164,19,165],[19,190,19,191],[19,192,19,193],[19,194,19,195],[19,196,19,197],[19,198,19,199],[19,200,19,201],[19,178,19,179],[19,180,19,181],[19,182,19,183],[19,184,19,185],[19,186,19,187],[19,188,19,189],[19,214,19,215],[19,216,19,217],[19,218,19,219],[19,220,19,221],[19,222,19,223],[19,224,19,225],[19,202,19,203],[19,204,19,205],[19,206,19,207],[19,208,19,209],[19,210,19,211],[19,212,19,213],[19,238,19,239],[19,240,19,241],[19,242,19,243],[19,244,19,245],[19,246,19,247],[19,248,19,249],[19,226,19,227],[19,228,19,229],[19,230,19,231],[19,232,19,233],[19,234,19,235],[19,236,19,237],[19,262,19,263],[19,264,19,265],[19,266,19,267],[19,268,19,269],[19,270,19,271],[19,272,19,273],[19,250,19,251],[19,252,19,253],[19,254,19,255],[19,256,19,257],[19,258,19,259],[19,260,19,261],[19,286,19,287],[19,288,19,289],[19,290,19,291],[19,292,19,293],[19,294,19,295],[19,296,19,297],[19,274,19,275],[19,276,19,277],[19,278,19,279],[19,280,19,281],[19,282,19,283],[19,284,19,285],[19,310,19,311],[19,312,19,313],[19,314,19,315],[19,316,19,317],[19,318,19,319],[19,320,19,321],[19,298,19,299],[19,300,19,301],[19,302,19,303],[19,304,19,305],[19,306,19,307],[19,308,19,309],[19,334,19,335],[19,336,19,337],[19,338,19,339],[19,340,19,341],[19,342,19,343],[19,344,19,345],[19,322,19,323],[19,324,19,325],[19,326,19,327],[19,328,19,329],[19,330,19,331],[19,332,19,333],[19,358,19,359],[19,360,19,361],[19,362,19,363],[19,364,19,365],[19,366,19,367],[19,368,19,369],[19,346,19,347],[19,348,19,349],[19,350,19,351],[19,352,19,353],[19,354,19,355],[19,356,19,357],[19,382,19,383],[19,384,19,385],[19,386,19,387],[19,388,19,389],[19,390,19,391],[19,392,19,393],[19,370,19,371],[19,372,19,373],[19,374,19,375],[19,376,19,377],[19,378,19,379],[19,380,19,381],[19,406,19,407],[19,408,19,409],[19,410,19,411],[19,412,19,413],[19,414,19,415],[19,416,19,417],[19,394,19,395],[19,396,19,397],[19,398,19,399],[19,400,19,401],[19,402,19,403],[19,404,19,405],[19,430,19,431],[19,432,19,433],[19,434,19,435],[19,436,19,437],[19,438,19,439],[19,440,19,441],[19,418,19,419],[19,420,19,421],[19,422,19,423],[19,424,19,425],[19,426,19,427],[19,428,19,429],[19,454,19,455],[19,456,19,457],[19,458,19,459],[19,460,19,461],[19,462,19,463],[19,464,19,465],[19,442,19,443],[19,444,19,445],[19,446,19,447],[19,448,19,449],[19,450,19,451],[19,452,19,453],[19,546,19,547],[20,3,20,4],[20,15,20,22],[20,28,20,29],[20,30,20,31],[20,32,20,33],[19,526,19,527],[19,528,19,529],[19,530,19,531],[19,532,19,533],[19,534,19,535],[19,536,19,537],[19,514,19,515],[19,516,19,517],[19,518,19,519],[19,520,19,521],[19,522,19,523],[19,524,19,525],[19,502,19,503],[19,504,19,505],[19,506,19,507],[19,508,19,509],[19,510,19,511],[19,470,19,471],[19,478,19,479],[19,480,19,481],[19,482,19,483],[19,484,19,485],[19,486,19,487],[19,488,19,489],[19,466,19,467],[19,468,19,469],[19,544,19,545],[19,472,19,473],[19,474,19,475],[19,476,19,477],[19,538,19,539],[19,540,19,541],[19,542,19,543],[19,512,19,513],[19,490,19,491],[19,492,19,493],[19,494,19,495],[19,496,19,497],[19,498,19,499],[19,500,19,501],[20,46,20,47],[20,50,20,51],[20,52,20,53],[20,54,20,55],[20,56,20,57],[20,58,20,59],[20,34,20,35],[20,36,20,37],[20,38,20,39],[20,40,20,41],[20,42,20,43],[20,44,20,45],[20,72,20,73],[20,74,20,75],[20,76,20,77],[20,78,20,79],[20,80,20,81],[20,82,20,83],[20,60,20,61],[20,62,20,63],[20,64,20,65],[20,66,20,67],[20,68,20,69],[20,70,20,71],[20,96,20,97],[20,98,20,99],[20,100,20,101],[20,102,20,103],[20,104,20,105],[20,106,20,107],[20,84,20,85],[20,86,20,87],[20,88,20,89],[20,90,20,91],[20,92,20,93],[20,94,20,95],[20,120,20,121],[20,122,20,123],[20,124,20,125],[20,126,20,127],[20,128,20,129],[20,130,20,131],[20,108,20,109],[20,110,20,111],[20,112,20,113],[20,114,20,115],[20,116,20,117],[20,118,20,119],[20,144,20,145],[20,146,20,147],[20,148,20,149],[20,150,20,151],[20,152,20,153],[20,154,20,155],[20,132,20,133],[20,134,20,135],[20,136,20,137],[20,138,20,139],[20,140,20,141],[20,142,20,143],[20,168,20,169],[20,170,20,171],[20,172,20,173],[20,174,20,175],[20,176,20,177],[20,178,20,179],[20,156,20,157],[20,158,20,159],[20,160,20,161],[20,162,20,163],[20,164,20,165],[20,166,20,167],[20,192,20,193],[20,194,20,195],[20,196,20,197],[20,198,20,199],[20,200,20,201],[20,202,20,203],[20,180,20,181],[20,182,20,183],[20,184,20,185],[20,186,20,187],[20,188,20,189],[20,190,20,191],[20,216,20,217],[20,218,20,219],[20,220,20,221],[20,222,20,223],[20,224,20,225],[20,226,20,227],[20,204,20,205],[20,206,20,207],[20,208,20,209],[20,210,20,211],[20,212,20,213],[20,214,20,215],[20,240,20,241],[20,242,20,243],[20,244,20,245],[20,246,20,247],[20,248,20,249],[20,250,20,251],[20,228,20,229],[20,230,20,231],[20,232,20,233],[20,234,20,235],[20,236,20,237],[20,238,20,239],[20,264,20,265],[20,266,20,267],[20,268,20,269],[20,270,20,271],[20,272,20,273],[20,274,20,275],[20,252,20,253],[20,254,20,255],[20,256,20,257],[20,258,20,259],[20,260,20,261],[20,262,20,263],[20,288,20,289],[20,290,20,291],[20,292,20,293],[20,294,20,295],[20,296,20,297],[20,298,20,299],[20,276,20,277],[20,278,20,279],[20,280,20,281],[20,282,20,283],[20,284,20,285],[20,286,20,287],[20,312,20,313],[20,314,20,315],[20,316,20,317],[20,318,20,319],[20,320,20,321],[20,322,20,323],[20,300,20,301],[20,302,20,303],[20,304,20,305],[20,306,20,307],[20,308,20,309],[20,310,20,311],[20,336,20,337],[20,338,20,339],[20,340,20,341],[20,342,20,343],[20,344,20,345],[20,346,20,347],[20,324,20,325],[20,326,20,327],[20,328,20,329],[20,330,20,331],[20,332,20,333],[20,334,20,335],[20,360,20,361],[20,362,20,363],[20,364,20,365],[20,366,20,367],[20,368,20,369],[20,370,20,371],[20,348,20,349],[20,350,20,351],[20,352,20,353],[20,354,20,355],[20,356,20,357],[20,358,20,359],[20,384,20,385],[20,386,20,387],[20,388,20,389],[20,390,20,391],[20,392,20,393],[20,394,20,395],[20,372,20,373],[20,374,20,375],[20,376,20,377],[20,378,20,379],[20,380,20,381],[20,382,20,383],[20,408,20,409],[20,410,20,411],[20,412,20,413],[20,414,20,415],[20,416,20,417],[20,418,20,419],[20,396,20,397],[20,398,20,399],[20,400,20,401],[20,402,20,403],[20,404,20,405],[20,406,20,407],[20,432,20,433],[20,434,20,435],[20,436,20,437],[20,438,20,439],[20,440,20,441],[20,442,20,443],[20,420,20,421],[20,422,20,423],[20,424,20,425],[20,426,20,427],[20,428,20,429],[20,430,20,431],[20,476,20,477],[20,478,20,479],[20,456,20,457],[20,458,20,459],[20,460,20,461],[20,462,20,463],[20,464,20,465],[20,466,20,467],[20,444,20,445],[20,446,20,447],[20,448,20,449],[20,450,20,451],[20,452,20,453],[20,454,20,455],[68,28,68,29],[68,30,68,31],[68,32,68,33],[68,34,68,35],[68,36,68,37],[20,528,20,529],[20,530,20,531],[20,532,20,533],[20,534,20,535],[20,516,20,517],[20,518,20,519],[20,520,20,521],[20,522,20,523],[20,524,20,525],[20,526,20,527],[20,504,20,505],[20,506,20,507],[20,508,20,509],[20,510,20,511],[20,512,20,513],[20,514,20,515],[20,492,20,493],[20,494,20,495],[20,496,20,497],[68,38,68,39],[68,40,68,41],[68,42,68,43],[68,44,68,45],[68,46,68,47],[20,540,20,541],[20,542,20,543],[20,544,20,545],[20,546,20,547],[20,536,20,537],[20,538,20,539],[20,498,20,499],[20,500,20,501],[20,502,20,503],[20,480,20,481],[20,482,20,483],[20,484,20,485],[20,486,20,487],[20,488,20,489],[20,490,20,491],[20,468,20,469],[20,470,20,471],[20,472,20,473],[20,474,20,475]]}
["LzK - Parameter für DCF"]
[]
["Bewertungsjahr","Jahr","Instandsetzung",null,null,"Instandhaltung"]
["Jahr 1",{"$f":"AC21","v":2021},{"$f":"IF(B4=$M$59,$O$59,$AC$59)","v":0},null,null,{"$f":"AD59","v":46921.367759844092}]
["Jahr 2",{"$f":"B4+1","v":2022},{"$f":"IF(B5=$M$59,$O$59,$AE$59)","v":0},null,null,{"$f":"AF59","v":46921.367759844092}]
["Jahr 3",{"$f":"B5+1","v":2023},{"$f":"IF(B6=$M$59,$O$59,$AG$59)","v":0},null,null,{"$f":"AH59","v":46921.367759844092}]
["Jahr 4",2024,{"$f":"IF(B7=$M$59,$O$59,$AI$59)","v":0},null,null,{"$f":"AJ59","v":46921.367759844092}]
["Jahr 5",2025,{"$f":"IF(B8=$M$59,$O$59,$AK$59)","v":1810000},null,null,{"$f":"AL59","v":46921.367759844092}]
["Jahr 6",2026,{"$f":"IF(B9=$M$59,$O$59,$AM$59)","v":0},null,null,{"$f":"AN59","v":46921.367759844092}]
["Jahr 7",2027,{"$f":"IF(B10=$M$59,$O$59,$AO$59)","v":0},null,null,{"$f":"AP59","v":46921.367759844092}]
["Jahr 8",2028,{"$f":"IF(B11=$M$59,$O$59,$AQ$59)","v":0},null,null,{"$f":"AR59","v":46921.367759844092}]
["Jahr 9",2029,{"$f":"IF(B12=$M$59,$O$59,$AS$59)","v":0},null,null,{"$f":"AT59","v":46921.367759844092}]
["Jahr 10",2030,{"$f":"IF(B13=$M$59,$O$59,$AU$59)","v":0},null,null,{"$f":"AV59","v":46921.367759844092}]
["Annuität Jahr 11+ (CHF/a)",null,{"$f":"$AY$65","v":61300},null,null,{"$f":"AZ72","v":47000}]
["Annuität Jahr 11+ (CHF/m2a)",null,{"$f":"AY67","v":32.537154989384291},null,null,{"$f":"AZ74","v":24.946921443736731}]
["Annuität Jahr 11+ (in % von GV-Wert))",null,{"$f":"AY66","v":8.5271533496550193E-3},null,null,{"$f":"AZ73","v":6.5379479189850882E-3}]
[]
[]
[]
["Bauteile",null,"Kennwerte",null,null,null,"Eingriffstiefe",null,"Nutzungsdauer","Baujahr","Letzte Sanierung","Theoretische Sanierung","Geplante Sanierung ",null,null,"Nächste Sanierungen",null,null,null,null,null,null,null,{"$f":"P20","v":"Nächste Sanierungen"},null,"Instandhaltungskosten",null,"Bewertungsjahr",1,null,{"$f":"AC20+1","v":2},null,{"$f":"AE20+1","v":3},null,{"$f":"AG20+1","v":4},null,{"$f":"AI20+1","v":5},null,{"$f":"AK20+1","v":6},null,{"$f":"AM20+1","v":7},null,{"$f":"AO20+1","v":8},null,{"$f":"AQ20+1","v":9},null,{"$f":"AS20+1","v":10},null,null,"Bewertungsjahr","11+ (Annuität)",null,{"$f":"AU20+1","v":11},null,{"$f":"BA20+1","v":12},null,{"$f":"BC20+1","v":13},null,{"$f":"BE20+1","v":14},null,{"$f":"BG20+1","v":15},null,{"$f":"BI20+1","v":16},null,{"$f":"BK20+1","v":17},null,{"$f":"BM20+1","v":18},null,{"$f":"BO20+1","v":19},null,{"$f":"BQ20+1","v":20},null,{"$f":"BS20+1","v":21},null,{"$f":"BU20+1","v":22},null,{"$f":"BW20+1","v":23},null,{"$f":"BY20+1","v":24},null,{"$f":"CA20+1","v":25},null,{"$f":"CC20+1","v":26},null,{"$f":"CE20+1","v":27},null,{"$f":"CG20+1","v":28},null,{"$f":"CI20+1","v":29},null,{"$f":"CK20+1","v":30},null,{"$f":"CM20+1","v":31},null,{"$f":"CO20+1","v":32},null,{"$f":"CQ20+1","v":33},null,{"$f":"CS20+1","v":34},null,{"$f":"CU20+1","v":35},null,{"$f":"CW20+1","v":36},null,{"$f":"CY20+1","v":37},null,{"$f":"DA20+1","v":38},null,{"$f":"DC20+1","v":39},null,{"$f":"DE20+1","v":40},null,{"$f":"DG20+1","v":41},null,{"$f":"DI20+1","v":42},null,{"$f":"DK20+1","v":43},null,{"$f":"DM20+1","v":44},null,{"$f":"DO20+1","v":45},null,{"$f":"DQ20+1","v":46},null,{"$f":"DS20+1","v":47},null,{"$f":"DU20+1","v":48},null,{"$f":"DW20+1","v":49},null,{"$f":"DY20+1","v":50},null,{"$f":"EA20+1","v":51},null,{"$f":"EC20+1","v":52},null,{"$f":"EE20+1","v":53},null,{"$f":"EG20+1","v":54},null,{"$f":"EI20+1","v":55},null,{"$f":"EK20+1","v":56},null,{"$f":"EM20+1","v":57},null,{"$f":"EO20+1","v":58},null,{"$f":"EQ20+1","v":59},null,{"$f":"ES20+1","v":60},null,{"$f":"EU20+1","v":61},null,{"$f":"EW20+1","v":62},null,{"$f":"EY20+1","v":63},null,{"$f":"FA20+1","v":64},null,{"$f":"FC20+1","v":65},null,{"$f":"FE20+1","v":66},null,{"$f":"FG20+1","v":67},null,{"$f":"FI20+1","v":68},null,{"$f":"FK20+1","v":69},null,{"$f":"FM20+1","v":70},null,{"$f":"FO20+1","v":71},null,{"$f":"FQ20+1","v":72},null,{"$f":"FS20+1","v":73},null,{"$f":"FU20+1","v":74},null,{"$f":"FW20+1","v":75},null,{"$f":"FY20+1","v":76},null,{"$f":"GA20+1","v":77},null,{"$f":"GC20+1","v":78},null,{"$f":"GE20+1","v":79},null,{"$f":"GG20+1","v":80},null,{"$f":"GI20+1","v":81},null,{"$f":"GK20+1","v":82},null,{"$f":"GM20+1","v":83},null,{"$f":"GO20+1","v":84},null,{"$f":"GQ20+1","v":85},null,{"$f":"GS20+1","v":86},null,{"$f":"GU20+1","v":87},null,{"$f":"GW20+1","v":88},null,{"$f":"GY20+1","v":89},null,{"$f":"HA20+1","v":90},null,{"$f":"HC20+1","v":91},null,{"$f":"HE20+1","v":92},null,{"$f":"HG20+1","v":93},null,{"$f":"HI20+1","v":94},null,{"$f":"HK20+1","v":95},null,{"$f":"HM20+1","v":96},null,{"$f":"HO20+1","v":97},null,{"$f":"HQ20+1","v":98},null,{"$f":"HS20+1","v":99},null,{"$f":"HU20+1","v":100},null,{"$f":"HW20+1","v":101},null,{"$f":"HY20+1","v":102},null,{"$f":"IA20+1","v":103},null,{"$f":"IC20+1","v":104},null,{"$f":"IE20+1","v":105},null,{"$f":"IG20+1","v":106},null,{"$f":"II20+1","v":107},null,{"$f":"IK20+1","v":108},null,{"$f":"IM20+1","v":109},null,{"$f":"IO20+1","v":110},null,{"$f":"IQ20+1","v":111},null,{"$f":"IS20+1","v":112},null,{"$f":"IU20+1","v":113},null,{"$f":"IW20+1","v":114},null,{"$f":"IY20+1","v":115},null,{"$f":"JA20+1","v":116},null,{"$f":"JC20+1","v":117},null,{"$f":"JE20+1","v":118},null,{"$f":"JG20+1","v":119},null,{"$f":"JI20+1","v":120}]
["[nach Sanierung]",null,null,"[in %]",null,"[CHF]","[in %]","[CHF]","[Jahre im Ø]","[Jahr]","[Jahr]","[Jahr gem. Nutzungsdauer]","[Jahr]","[Eingriffstiefe]","[CHF]","[Jahre]",null,null,null,null,null,null,null,{"$f":"P21","v":"[Jahre]"},null,"[CHF/a im Jahr 0]",null,"Jahr",{"$f":"Grundlagen!B9","v":2021},{"$f":"AC21+1","v":2022},{"$f":"AC21+1","v":2022},{"$f":"AE21+1","v":2023},{"$f":"AE21+1","v":2023},{"$f":"AG21+1","v":2024},{"$f":"AG21+1","v":2024},{"$f":"AI21+1","v":2025},{"$f":"AI21+1","v":2025},{"$f":"AK21+1","v":2026},{"$f":"AK21+1","v":2026},{"$f":"AM21+1","v":2027},{"$f":"AM21+1","v":2027},{"$f":"AO21+1","v":2028},{"$f":"AO21+1","v":2028},{"$f":"AQ21+1","v":2029},{"$f":"AQ21+1","v":2029},{"$f":"AS21+1","v":2030},{"$f":"AS21+1","v":2030},{"$f":"AU21+1","v":2031},null,"Jahr",{"$f":"BA21&\" - \"&JK21","v":"2031 - 2140"},null,{"$f":"AU21+1","v":2031},{"$f":"BA21+1","v":2032},{"$f":"BA21+1","v":2032},{"$f":"BC21+1","v":2033},{"$f":"BC21+1","v":2033},{"$f":"BE21+1","v":2034},{"$f":"BE21+1","v":2034},{"$f":"BG21+1","v":2035},{"$f":"BG21+1","v":2035},{"$f":"BI21+1","v":2036},{"$f":"BI21+1","v":2036},{"$f":"BK21+1","v":2037},{"$f":"BK21+1","v":2037},{"$f":"BM21+1","v":2038},{"$f":"BM21+1","v":2038},{"$f":"BO21+1","v":2039},{"$f":"BO21+1","v":2039},{"$f":"BQ21+1","v":2040},{"$f":"BQ21+1","v":2040},{"$f":"BS21+1","v":2041},{"$f":"BS21+1","v":2041},{"$f":"BU21+1","v":2042},{"$f":"BU21+1","v":2042},{"$f":"BW21+1","v":2043},{"$f":"BW21+1","v":2043},{"$f":"BY21+1","v":2044},{"$f":"BY21+1","v":2044},{"$f":"CA21+1","v":2045},{"$f":"CA21+1","v":2045},{"$f":"CC21+1","v":2046},{"$f":"CC21+1","v":2046},{"$f":"CE21+1","v":2047},{"$f":"CE21+1","v":2047},{"$f":"CG21+1","v":2048},{"$f":"CG21+1","v":2048},{"$f":"CI21+1","v":2049},{"$f":"CI21+1","v":2049},{"$f":"CK21+1","v":2050},{"$f":"CK21+1","v":2050},{"$f":"CM21+1","v":2051},{"$f":"CM21+1","v":2051},{"$f":"CO21+1","v":2052},{"$f":"CO21+1","v":2052},{"$f":"CQ21+1","v":2053},{"$f":"CQ21+1","v":2053},{"$f":"CS21+1","v":2054},{"$f":"CS21+1","v":2054},{"$f":"CU21+1","v":2055},{"$f":"CU21+1","v":2055},{"$f":"CW21+1","v":2056},{"$f":"CW21+1","v":2056},{"$f":"CY21+1","v":2057},{"$f":"CY21+1","v":2057},{"$f":"DA21+1","v":2058},{"$f":"DA21+1","v":2058},{"$f":"DC21+1","v":2059},{"$f":"DC21+1","v":2059},{"$f":"DE21+1","v":2060},{"$f":"DE21+1","v":2060},{"$f":"DG21+1","v":2061},{"$f":"DG21+1","v":2061},{"$f":"DI21+1","v":2062},{"$f":"DI21+1","v":2062},{"$f":"DK21+1","v":2063},{"$f":"DK21+1","v":2063},2064,{"$f":"DM21+1","v":2064},2065,{"$f":"DO21+1","v":2065},2066,{"$f":"DQ21+1","v":2066},2067,{"$f":"DS21+1","v":2067},2068,{"$f":"DU21+1","v":2068},2069,{"$f":"DW21+1","v":2069},2070,{"$f":"DY21+1","v":2070},2071,{"$f":"EA21+1","v":2071},2072,{"$f":"EC21+1","v":2072},2073,{"$f":"EE21+1","v":2073},2074,{"$f":"EG21+1","v":2074},2075,{"$f":"EI21+1","v":2075},2076,{"$f":"EK21+1","v":2076},2077,{"$f":"EM21+1","v":2077},2078,{"$f":"EO21+1","v":2078},2079,{"$f":"EQ21+1","v":2079},2080,{"$f":"ES21+1","v":2080},2081,{"$f":"EU21+1","v":2081},2082,{"$f":"EW21+1","v":2082},2083,{"$f":"EY21+1","v":2083},2084,{"$f":"FA21+1","v":2084},2085,{"$f":"FC21+1","v":2085},2086,{"$f":"FE21+1","v":2086},2087,{"$f":"FG21+1","v":2087},2088,{"$f":"FI21+1","v":2088},2089,{"$f":"FK21+1","v":2089},2090,{"$f":"FM21+1","v":2090},2091,{"$f":"FO21+1","v":2091},2092,{"$f":"FQ21+1","v":2092},2093,{"$f":"FS21+1","v":2093},2094,{"$f":"FU21+1","v":2094},{"$f":"FW21+1","v":2095},{"$f":"FW21+1","v":2095},2096,{"$f":"FY21+1","v":2096},2097,{"$f":"GA21+1","v":2097},2098,{"$f":"GC21+1","v":2098},2099,{"$f":"GE21+1","v":2099},2100,{"$f":"GG21+1","v":2100},2101,{"$f":"GI21+1","v":2101},2102,{"$f":"GK21+1","v":2102},2103,{"$f":"GM21+1","v":2103},2104,{"$f":"GO21+1","v":2104},2105,{"$f":"GQ21+1","v":2105},2106,{"$f":"GS21+1","v":2106},2107,{"$f":"GU21+1","v":2107},2108,{"$f":"GW21+1","v":2108},2109,{"$f":"GY21+1","v":2109},2110,{"$f":"HA21+1","v":2110},2111,{"$f":"HC21+1","v":2111},2112,{"$f":"HE21+1","v":2112},2113,{"$f":"HG21+1","v":2113},2114,{"$f":"HI21+1","v":2114},2115,{"$f":"HK21+1","v":2115},2116,{"$f":"HM21+1","v":2116},2117,{"$f":"HO21+1","v":2117},2118,{"$f":"HQ21+1","v":2118},2119,{"$f":"HS21+1","v":2119},2120,{"$f":"HU21+1","v":2120},2121,{"$f":"HW21+1","v":2121},2122,{"$f":"HY21+1","v":2122},2123,{"$f":"IA21+1","v":2123},2124,{"$f":"IC21+1","v":2124},2125,{"$f":"IE21+1","v":2125},2126,{"$f":"IG21+1","v":2126},{"$f":"II21+1","v":2127},{"$f":"II21+1","v":2127},2128,{"$f":"IK21+1","v":2128},2129,{"$f":"IM21+1","v":2129},2130,{"$f":"IO21+1","v":2130},2131,{"$f":"IQ21+1","v":2131},2132,{"$f":"IS21+1","v":2132},2133,{"$f":"IU21+1","v":2133},2134,{"$f":"IW21+1","v":2134},2135,{"$f":"IY21+1","v":2135},2136,{"$f":"JA21+1","v":2136},2137,{"$f":"JC21+1","v":2137},2138,{"$f":"JE21+1","v":2138},2139,{"$f":"JG21+1","v":2139},2140,{"$f":"JI21+1","v":2140},2141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH",null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH"]
[{"$f":"'LzK - Standardwerte'!B3","v":"Konstruktion Gebäude"},null,null,{"$f":"'LzK - Standardwerte'!C3","v":0.36},{"$f":"D23-E24","v":0.33999999999999997},{"$f":"IF(C24>0,($H$80*E23),H80*D23)","v":2444192},{"$f":"IF('LzK - Standardwerte'!H3>1%,'LzK - Standardwerte'!H3,\" \")","v":0.4},{"$f":"IF(C24>0,($H$80*G23*E23),H80*G23*D23)","v":977676.79999999993},{"$f":"'LzK - Standardwerte'!F3","v":75},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M41>0,Grundlagen!M41,J23)","v":" "},{"$f":"IF(K23>0,K23+I23,J23+I23)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$89,$H$89,'Strukturelle Massnahmen'!D8=$H$90,$H$90,'Strukturelle Massnahmen'!D8=$H$91,$H$91,'Strukturelle Massnahmen'!D8=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E8>0,'Strukturelle Massnahmen'!E8,\" \"),\" \")","v":537500},{"$f":"IF(O23<1,L23,_xlfn.IFS(N23=\"a\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"b\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"c\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"d\",IF(L23>M23,L23+'LzK - Standardwerte'!F3,M23+'LzK - Standardwerte'!F3)))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P23>0,SUM(P23,'LzK - Standardwerte'!$F3)<$JK$21),P23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q23>0,SUM(Q23,'LzK - Standardwerte'!$F3)<$JK$21),Q23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R23>0,SUM(R23,'LzK - Standardwerte'!$F3)<$JK$21),R23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S23>0,SUM(S23,'LzK - Standardwerte'!$F3)<$JK$21),S23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T23>0,SUM(T23,'LzK - Standardwerte'!$F3)<$JK$21),T23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U23>0,SUM(U23,'LzK - Standardwerte'!$F3)<$JK$21),U23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V23>0,SUM(V23,'LzK - Standardwerte'!$F3)<$JK$21),V23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IF(H23=\" \",\" \",P23&\" \"&Q23&\" \"&R23&\" \"&S23&\" \"&T23&\" \"&U23&\" \"&V23&\" \"&W23)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(ISNUMBER(F23),ISNUMBER(E23),ISNUMBER(D23)),F23*'LzK - Standardwerte'!D3,\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},{"$f":"IFERROR(IF(HLOOKUP(AC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(AU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(AU$20)),\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},null,null,{"$f":"IFERROR(IF(HLOOKUP(BA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(BY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(BY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(CY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(CY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(DY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(DY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(ES$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(ES$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(ES$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(EY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(EY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(FY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(FY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(GY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(GY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(HY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(HY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(II$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(II$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(II$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IM$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IO$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IS$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IU$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IW$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IY$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(IY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(IY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JA$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(JA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(JA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JC$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(JC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(JC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JE$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(JE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(JE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JG$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(JG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(JG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JI$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(JI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(JI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JK$21,$P23:$W23,1,FALSE),$H23*((1+$H$83)^(JK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$83)^(JK$20)),\" \")","v":12220.960000000001}]
[{"$f":"'LzK - Standardwerte'!B4","v":"Balkon"},null,{"$f":"IFERROR(IF(Grundlagen!M32=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C4","v":0.02},{"$f":"IF(C24=\" \",\" \",($H$80*E24))","v":143776},{"$f":"IF('LzK - Standardwerte'!H4>1%,'LzK - Standardwerte'!H4,\" \")","v":0.4},{"$f":"IF(C24=\" \",\" \",($H$80*G24*E24))","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F4","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M42>0,Grundlagen!M42,J24)","v":1985},{"$f":"IF(C24>0,IF(K24>0,K24+I24,J24+I24),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$89,$H$89,'Strukturelle Massnahmen'!D9=$H$90,$H$90,'Strukturelle Massnahmen'!D9=$H$91,$H$91,'Strukturelle Massnahmen'!D9=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E9>0,'Strukturelle Massnahmen'!E9,\" \"),\" \")","v":214200},{"$f":"IF(O24<1,L24,_xlfn.IFS(N24=\"a\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"b\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"c\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"d\",IF(L24>M24,L24+'LzK - Standardwerte'!F4,M24+'LzK - Standardwerte'!F4)))","v":2105},{"$f":"IFERROR(IF(AND(P24>0,SUM(P24,'LzK - Standardwerte'!$F4)<$JK$21),P24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q24>0,SUM(Q24,'LzK - Standardwerte'!$F4)<$JK$21),Q24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R24>0,SUM(R24,'LzK - Standardwerte'!$F4)<$JK$21),R24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S24>0,SUM(S24,'LzK - Standardwerte'!$F4)<$JK$21),S24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T24>0,SUM(T24,'LzK - Standardwerte'!$F4)<$JK$21),T24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U24>0,SUM(U24,'LzK - Standardwerte'!$F4)<$JK$21),U24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V24>0,SUM(V24,'LzK - Standardwerte'!$F4)<$JK$21),V24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(ISNUMBER(C24),F24*'LzK - Standardwerte'!D4,\" \")","v":718.88},null,{"$f":"$A$24","v":"Balkon"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$24","v":"Balkon"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,57510.400000000001,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B5","v":"Technik Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H5>1%,'LzK - Standardwerte'!H5,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"SUM(O26,O27,O30,O31,O35)","v":6100},null,{"$f":"IFERROR(IF(AND(P25>0,SUM(P25,'LzK - Standardwerte'!$F5)<$JK$21),P25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q25>0,SUM(Q25,'LzK - Standardwerte'!$F5)<$JK$21),Q25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R25>0,SUM(R25,'LzK - Standardwerte'!$F5)<$JK$21),R25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S25>0,SUM(S25,'LzK - Standardwerte'!$F5)<$JK$21),S25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T25>0,SUM(T25,'LzK - Standardwerte'!$F5)<$JK$21),T25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U25>0,SUM(U25,'LzK - Standardwerte'!$F5)<$JK$21),U25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V25>0,SUM(V25,'LzK - Standardwerte'!$F5)<$JK$21),V25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F25),ISNUMBER(E25),ISNUMBER(D25)),F25*'LzK - Standardwerte'!D5,\" \")","v":" "},null,{"$f":"$A$25","v":"Technik Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$25","v":"Technik Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B6","v":"Elektroanlage"},null,null,{"$f":"'LzK - Standardwerte'!C6","v":5.3239676201458114E-2},null,{"$f":"$H$80*$D$26","v":382729.38427704206},{"$f":"IF('LzK - Standardwerte'!H6>1%,'LzK - Standardwerte'!H6,\" \")","v":0.5},{"$f":"$H$80*G26*D26","v":191364.69213852103},{"$f":"'LzK - Standardwerte'!F6","v":45},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M44>0,Grundlagen!M44,J26)","v":2010},{"$f":"IF(K26>0,K26+I26,J26+I26)","v":2055},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$89,$H$89,'Strukturelle Massnahmen'!D11=$H$90,$H$90,'Strukturelle Massnahmen'!D11=$H$91,$H$91,'Strukturelle Massnahmen'!D11=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E11>0,'Strukturelle Massnahmen'!E11,\" \"),\" \")","v":" "},{"$f":"IF(O26=\" \",L26,(_xlfn.IFS(N26=\"a\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"b\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"c\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"d\",IF(L26>M26,L26+'LzK - Standardwerte'!F6,M26+'LzK - Standardwerte'!F6))))","v":2055},{"$f":"IFERROR(IF(AND(P26>0,SUM(P26,'LzK - Standardwerte'!$F6)<$JK$21),P26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(Q26>0,SUM(Q26,'LzK - Standardwerte'!$F6)<$JK$21),Q26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R26>0,SUM(R26,'LzK - Standardwerte'!$F6)<$JK$21),R26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S26>0,SUM(S26,'LzK - Standardwerte'!$F6)<$JK$21),S26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T26>0,SUM(T26,'LzK - Standardwerte'!$F6)<$JK$21),T26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U26>0,SUM(U26,'LzK - Standardwerte'!$F6)<$JK$21),U26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V26>0,SUM(V26,'LzK - Standardwerte'!$F6)<$JK$21),V26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},"2055 2100            ",null,{"$f":"IF(OR(ISNUMBER(F26),ISNUMBER(E26),ISNUMBER(D26)),F26*'LzK - Standardwerte'!D6,\" \")","v":7654.5876855408414},null,{"$f":"$A$26","v":"Elektroanlage"},0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,null,{"$f":"$A$26","v":"Elektroanlage"},null,null,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414]
[{"$f":"'LzK - Standardwerte'!B7","v":"Wärmeanlage "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H7>1%,'LzK - Standardwerte'!H7,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IF(SUM(O28:O29)<1,\" \",SUM(O28:O29))","v":" "},null,{"$f":"IFERROR(IF(AND(P27>0,SUM(P27,'LzK - Standardwerte'!$F7)<$JK$21),P27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q27>0,SUM(Q27,'LzK - Standardwerte'!$F7)<$JK$21),Q27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R27>0,SUM(R27,'LzK - Standardwerte'!$F7)<$JK$21),R27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S27>0,SUM(S27,'LzK - Standardwerte'!$F7)<$JK$21),S27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T27>0,SUM(T27,'LzK - Standardwerte'!$F7)<$JK$21),T27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U27>0,SUM(U27,'LzK - Standardwerte'!$F7)<$JK$21),U27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V27>0,SUM(V27,'LzK - Standardwerte'!$F7)<$JK$21),V27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F27),ISNUMBER(E27),ISNUMBER(D27)),F27*'LzK - Standardwerte'!D7,\" \")","v":" "},null,{"$f":"$A$27","v":"Wärmeanlage "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$27","v":"Wärmeanlage "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B8","v":"Wärmeerzeugung"},null,null,{"$f":"'LzK - Standardwerte'!C8","v":1.4999999999999999E-2},null,{"$f":"$H$80*$D$28","v":107832},{"$f":"IF('LzK - Standardwerte'!H8>1%,'LzK - Standardwerte'!H8,\" \")","v":0.5},{"$f":"$H$80*$G$28*$D$28","v":53916},{"$f":"'LzK - Standardwerte'!F8","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M46>0,Grundlagen!M46,J28)","v":2010},{"$f":"IF(K28>0,K28+I28,J28+I28)","v":2035},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$89,$H$89,'Strukturelle Massnahmen'!D13=$H$90,$H$90,'Strukturelle Massnahmen'!D13=$H$91,$H$91,'Strukturelle Massnahmen'!D13=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E13>0,'Strukturelle Massnahmen'!E13,\" \"),\" \")","v":" "},{"$f":"IF(O28=\" \",L28,(_xlfn.IFS(N28=\"a\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"b\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"c\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"d\",IF(L28>M28,L28+'LzK - Standardwerte'!F8,M28+'LzK - Standardwerte'!F8))))","v":2035},{"$f":"IFERROR(IF(AND(P28>0,SUM(P28,'LzK - Standardwerte'!$F8)<$JK$21),P28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2060},{"$f":"IFERROR(IF(AND(Q28>0,SUM(Q28,'LzK - Standardwerte'!$F8)<$JK$21),Q28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(R28>0,SUM(R28,'LzK - Standardwerte'!$F8)<$JK$21),R28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2110},{"$f":"IFERROR(IF(AND(S28>0,SUM(S28,'LzK - Standardwerte'!$F8)<$JK$21),S28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(T28>0,SUM(T28,'LzK - Standardwerte'!$F8)<$JK$21),T28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U28>0,SUM(U28,'LzK - Standardwerte'!$F8)<$JK$21),U28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V28>0,SUM(V28,'LzK - Standardwerte'!$F8)<$JK$21),V28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},"2035 2060 2085 2110 2135      ",null,{"$f":"IF(OR(ISNUMBER(F28),ISNUMBER(E28),ISNUMBER(D28)),F28*'LzK - Standardwerte'!D8,\" \")","v":2156.64},null,{"$f":"$A$28","v":"Wärmeerzeugung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$28","v":"Wärmeerzeugung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B9","v":"Wärmehauptverteilung"},null,null,{"$f":"'LzK - Standardwerte'!C9","v":2.5000000000000001E-2},null,{"$f":"$H$80*$D$29","v":179720},{"$f":"IF('LzK - Standardwerte'!H9>1%,'LzK - Standardwerte'!H9,\" \")","v":0.5},{"$f":"$H$80*$G$29*$D$29","v":89860},{"$f":"'LzK - Standardwerte'!F9","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M47>0,Grundlagen!M47,J29)","v":2010},{"$f":"IF(K29>0,K29+I29,J29+I29)","v":2070},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$89,$H$89,'Strukturelle Massnahmen'!D14=$H$90,$H$90,'Strukturelle Massnahmen'!D14=$H$91,$H$91,'Strukturelle Massnahmen'!D14=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E14>0,'Strukturelle Massnahmen'!E14,\" \"),\" \")","v":" "},{"$f":"IF(O29=\" \",L29,(_xlfn.IFS(N29=\"a\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"b\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"c\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"d\",IF(L29>M29,L29+'LzK - Standardwerte'!F9,M29+'LzK - Standardwerte'!F9))))","v":2070},{"$f":"IFERROR(IF(AND(P29>0,SUM(P29,'LzK - Standardwerte'!$F9)<$JK$21),P29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(Q29>0,SUM(Q29,'LzK - Standardwerte'!$F9)<$JK$21),Q29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R29>0,SUM(R29,'LzK - Standardwerte'!$F9)<$JK$21),R29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S29>0,SUM(S29,'LzK - Standardwerte'!$F9)<$JK$21),S29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T29>0,SUM(T29,'LzK - Standardwerte'!$F9)<$JK$21),T29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U29>0,SUM(U29,'LzK - Standardwerte'!$F9)<$JK$21),U29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V29>0,SUM(V29,'LzK - Standardwerte'!$F9)<$JK$21),V29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},"2070 2130            ",null,{"$f":"IF(OR(ISNUMBER(F29),ISNUMBER(E29),ISNUMBER(D29)),F29*'LzK - Standardwerte'!D9,\" \")","v":2336.3599999999997},null,{"$f":"$A$29","v":"Wärmehauptverteilung"},0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,null,{"$f":"$A$29","v":"Wärmehauptverteilung"},null,null,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,89860,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,89860,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997]
[{"$f":"'LzK - Standardwerte'!B10","v":"Lufttechnische Anlage"},null,{"$f":"IFERROR(IF(Grundlagen!M33=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C10","v":1.755080131311736E-2},{"$f":"IF(C30=\" \",\" \",($H$80*E30))","v":" "},{"$f":"IF('LzK - Standardwerte'!H10>1%,'LzK - Standardwerte'!H10,\" \")","v":0.5},{"$f":"IF(C30=\" \",\" \",($H$80*G30*E30))","v":" "},{"$f":"'LzK - Standardwerte'!F10","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M48>0,Grundlagen!M48,J30)","v":" "},{"$f":"IF(C30>0,IF(K30>0,K30+I30,J30+I30),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$89,$H$89,'Strukturelle Massnahmen'!D15=$H$90,$H$90,'Strukturelle Massnahmen'!D15=$H$91,$H$91,'Strukturelle Massnahmen'!D15=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E15>0,'Strukturelle Massnahmen'!E15,\" \"),\" \")","v":" "},{"$f":"IF(O30=\" \",L30,(_xlfn.IFS(N30=\"a\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"b\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"c\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"d\",IF(L30>M30,L30+'LzK - Standardwerte'!F10,M30+'LzK - Standardwerte'!F10))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P30>0,SUM(P30,'LzK - Standardwerte'!$F10)<$JK$21),P30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q30>0,SUM(Q30,'LzK - Standardwerte'!$F10)<$JK$21),Q30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R30>0,SUM(R30,'LzK - Standardwerte'!$F10)<$JK$21),R30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S30>0,SUM(S30,'LzK - Standardwerte'!$F10)<$JK$21),S30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T30>0,SUM(T30,'LzK - Standardwerte'!$F10)<$JK$21),T30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U30>0,SUM(U30,'LzK - Standardwerte'!$F10)<$JK$21),U30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V30>0,SUM(V30,'LzK - Standardwerte'!$F10)<$JK$21),V30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C30),F30*'LzK - Standardwerte'!D10,\" \")","v":" "},null,{"$f":"$A$30","v":"Lufttechnische Anlage"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$30","v":"Lufttechnische Anlage"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B11","v":"Wasseranlagen"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H11>1%,'LzK - Standardwerte'!H11,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F11","v":30},null,null,null,null,{"$f":"IF('Strukturelle Massnahmen'!D16=0,\" \",'Strukturelle Massnahmen'!D16)","v":" "},{"$f":"IF(SUM(O32:O34)<1,\" \",SUM(O32:O34))","v":6100},{"$f":"IFERROR(_xlfn.IFS(N31=\"a\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"b\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"c\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"d\",IF(L31>M31,L31+'LzK - Standardwerte'!F11,M31+'LzK - Standardwerte'!F11)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P31>0,SUM(P31,'LzK - Standardwerte'!$F11)<$JK$21),P31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q31>0,SUM(Q31,'LzK - Standardwerte'!$F11)<$JK$21),Q31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R31>0,SUM(R31,'LzK - Standardwerte'!$F11)<$JK$21),R31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S31>0,SUM(S31,'LzK - Standardwerte'!$F11)<$JK$21),S31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T31>0,SUM(T31,'LzK - Standardwerte'!$F11)<$JK$21),T31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U31>0,SUM(U31,'LzK - Standardwerte'!$F11)<$JK$21),U31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V31>0,SUM(V31,'LzK - Standardwerte'!$F11)<$JK$21),V31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F31),ISNUMBER(E31),ISNUMBER(D31)),F31*'LzK - Standardwerte'!D11,\" \")","v":" "},null,{"$f":"$A$31","v":"Wasseranlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$31","v":"Wasseranlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B12","v":"Armatur, Apparat"},null,null,{"$f":"'LzK - Standardwerte'!C12","v":0.04},null,{"$f":"$H$80*$D$32","v":287552},{"$f":"IF('LzK - Standardwerte'!H12>1%,'LzK - Standardwerte'!H12,\" \")","v":0.6},{"$f":"$H$80*G32*$D$32","v":172531.20000000001},{"$f":"'LzK - Standardwerte'!F12","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M50>0,Grundlagen!M50,J32)","v":1985},{"$f":"IF(K32>0,K32+I32,J32+I32)","v":2015},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$89,$H$89,'Strukturelle Massnahmen'!D17=$H$90,$H$90,'Strukturelle Massnahmen'!D17=$H$91,$H$91,'Strukturelle Massnahmen'!D17=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E17>0,'Strukturelle Massnahmen'!E17,\" \"),\" \")","v":" "},{"$f":"IF(O32=\" \",L32,(_xlfn.IFS(N32=\"a\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"b\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"c\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"d\",IF(L32>M32,L32+'LzK - Standardwerte'!F12,M32+'LzK - Standardwerte'!F12))))","v":2015},{"$f":"IFERROR(IF(AND(P32>0,SUM(P32,'LzK - Standardwerte'!$F12)<$JK$21),P32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2045},{"$f":"IFERROR(IF(AND(Q32>0,SUM(Q32,'LzK - Standardwerte'!$F12)<$JK$21),Q32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(R32>0,SUM(R32,'LzK - Standardwerte'!$F12)<$JK$21),R32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(S32>0,SUM(S32,'LzK - Standardwerte'!$F12)<$JK$21),S32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(T32>0,SUM(T32,'LzK - Standardwerte'!$F12)<$JK$21),T32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U32>0,SUM(U32,'LzK - Standardwerte'!$F12)<$JK$21),U32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V32>0,SUM(V32,'LzK - Standardwerte'!$F12)<$JK$21),V32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},"2015 2045 2075 2105 2135      ",null,{"$f":"IF(OR(ISNUMBER(F32),ISNUMBER(E32),ISNUMBER(D32)),F32*'LzK - Standardwerte'!D12,\" \")","v":4313.28},null,{"$f":"$A$32","v":"Armatur, Apparat"},0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,null,{"$f":"$A$32","v":"Armatur, Apparat"},null,null,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28]
[{"$f":"'LzK - Standardwerte'!B13","v":"Versorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C13","v":0.02},null,{"$f":"$H$80*$D$33","v":143776},{"$f":"IF('LzK - Standardwerte'!H13>1%,'LzK - Standardwerte'!H13,\" \")","v":0.4},{"$f":"$H$80*G33*$D$33","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F13","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M51>0,Grundlagen!M51,J33)","v":" "},{"$f":"IF(K33>0,K33+I33,J33+I33)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$89,$H$89,'Strukturelle Massnahmen'!D18=$H$90,$H$90,'Strukturelle Massnahmen'!D18=$H$91,$H$91,'Strukturelle Massnahmen'!D18=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E18>0,'Strukturelle Massnahmen'!E18,\" \"),\" \")","v":6100},{"$f":"IF(O33=\" \",L33,(_xlfn.IFS(N33=\"a\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"b\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"c\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"d\",IF(L33>M33,L33+'LzK - Standardwerte'!F13,M33+'LzK - Standardwerte'!F13))))","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(AND(P33>0,SUM(P33,'LzK - Standardwerte'!$F13)<$JK$21),P33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q33>0,SUM(Q33,'LzK - Standardwerte'!$F13)<$JK$21),Q33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R33>0,SUM(R33,'LzK - Standardwerte'!$F13)<$JK$21),R33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S33>0,SUM(S33,'LzK - Standardwerte'!$F13)<$JK$21),S33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T33>0,SUM(T33,'LzK - Standardwerte'!$F13)<$JK$21),T33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U33>0,SUM(U33,'LzK - Standardwerte'!$F13)<$JK$21),U33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V33>0,SUM(V33,'LzK - Standardwerte'!$F13)<$JK$21),V33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$error":"#N/A"},null,{"$f":"IF(OR(ISNUMBER(F33),ISNUMBER(E33),ISNUMBER(D33)),F33*'LzK - Standardwerte'!D13,\" \")","v":2156.64},null,{"$f":"$A$33","v":"Versorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$33","v":"Versorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B14","v":"Entsorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C14","v":0.02},null,{"$f":"$H$80*$D$34","v":143776},{"$f":"IF('LzK - Standardwerte'!H14>1%,'LzK - Standardwerte'!H14,\" \")","v":0.4},{"$f":"$H$80*G34*$D$34","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F14","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M52>0,Grundlagen!M52,J34)","v":" "},{"$f":"IF(K34>0,K34+I34,J34+I34)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$89,$H$89,'Strukturelle Massnahmen'!D19=$H$90,$H$90,'Strukturelle Massnahmen'!D19=$H$91,$H$91,'Strukturelle Massnahmen'!D19=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E19>0,'Strukturelle Massnahmen'!E19,\" \"),\" \")","v":" "},{"$f":"IF(O34=\" \",L34,(_xlfn.IFS(N34=\"a\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"b\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"c\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"d\",IF(L34>M34,L34+'LzK - Standardwerte'!F14,M34+'LzK - Standardwerte'!F14))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P34>0,SUM(P34,'LzK - Standardwerte'!$F14)<$JK$21),P34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q34>0,SUM(Q34,'LzK - Standardwerte'!$F14)<$JK$21),Q34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R34>0,SUM(R34,'LzK - Standardwerte'!$F14)<$JK$21),R34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S34>0,SUM(S34,'LzK - Standardwerte'!$F14)<$JK$21),S34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T34>0,SUM(T34,'LzK - Standardwerte'!$F14)<$JK$21),T34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U34>0,SUM(U34,'LzK - Standardwerte'!$F14)<$JK$21),U34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V34>0,SUM(V34,'LzK - Standardwerte'!$F14)<$JK$21),V34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(OR(ISNUMBER(F34),ISNUMBER(E34),ISNUMBER(D34)),F34*'LzK - Standardwerte'!D14,\" \")","v":2156.64},null,{"$f":"$A$34","v":"Entsorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$34","v":"Entsorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B15","v":"Transportanlagen"},null,{"$f":"IFERROR(IF(Grundlagen!M34=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C15","v":2.01E-2},{"$f":"IF(C35=\" \",\" \",($H$80*E35))","v":" "},{"$f":"IF('LzK - Standardwerte'!H15>1%,'LzK - Standardwerte'!H15,\" \")","v":1},{"$f":"IF(C35=\" \",\" \",($H$80*G35*E35))","v":" "},{"$f":"'LzK - Standardwerte'!F15","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M53>0,Grundlagen!M53,J35)","v":" "},{"$f":"IF(C35>0,IF(K35>0,K35+I35,J35+I35),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IF('Strukturelle Massnahmen'!J20>0,'Energetische Massnahmen'!#REF!,\" \")","v":" "},{"$f":"IF('Strukturelle Massnahmen'!D20=0,\" \",'Strukturelle Massnahmen'!D20)","v":" "},{"$f":"IF(AND('Strukturelle Massnahmen'!J20>1,N35=\"d\"),'Strukturelle Massnahmen'!J20,\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N35=\"a\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"b\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"c\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"d\",IF(L35>M35,L35+'LzK - Standardwerte'!F15,M35+'LzK - Standardwerte'!F15)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P35>0,SUM(P35,'LzK - Standardwerte'!$F15)<$JK$21),P35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q35>0,SUM(Q35,'LzK - Standardwerte'!$F15)<$JK$21),Q35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R35>0,SUM(R35,'LzK - Standardwerte'!$F15)<$JK$21),R35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S35>0,SUM(S35,'LzK - Standardwerte'!$F15)<$JK$21),S35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T35>0,SUM(T35,'LzK - Standardwerte'!$F15)<$JK$21),T35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U35>0,SUM(U35,'LzK - Standardwerte'!$F15)<$JK$21),U35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V35>0,SUM(V35,'LzK - Standardwerte'!$F15)<$JK$21),V35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C35),F35*'LzK - Standardwerte'!D15,\" \")","v":" "},null,{"$f":"$A$35","v":"Transportanlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$35","v":"Transportanlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B16","v":"Äussere Wandbekleidung Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H16>1%,'LzK - Standardwerte'!H16,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F16","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M54>0,Grundlagen!M54,J36)","v":1955},{"$f":"IF(K36>0,K36+I36,J36+I36)","v":1995},null,{"$f":"IF('Strukturelle Massnahmen'!D21=0,\" \",'Strukturelle Massnahmen'!D21)","v":" "},{"$f":"SUM(O37,O38)","v":626600},{"$f":"IFERROR(_xlfn.IFS(N36=\"a\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"b\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"c\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"d\",IF(L36>M36,L36+'LzK - Standardwerte'!F16,M36+'LzK - Standardwerte'!F16)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P36>0,SUM(P36,'LzK - Standardwerte'!$F16)<$JK$21),P36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q36>0,SUM(Q36,'LzK - Standardwerte'!$F16)<$JK$21),Q36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R36>0,SUM(R36,'LzK - Standardwerte'!$F16)<$JK$21),R36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S36>0,SUM(S36,'LzK - Standardwerte'!$F16)<$JK$21),S36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T36>0,SUM(T36,'LzK - Standardwerte'!$F16)<$JK$21),T36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U36>0,SUM(U36,'LzK - Standardwerte'!$F16)<$JK$21),U36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V36>0,SUM(V36,'LzK - Standardwerte'!$F16)<$JK$21),V36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F36),ISNUMBER(E36),ISNUMBER(D36)),F36*'LzK - Standardwerte'!D16,\" \")","v":" "},null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B17","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,{"$f":"'LzK - Standardwerte'!C17","v":5.2538521611335404E-2},null,{"$f":"$H$80*$D$37","v":377688.92415956798},{"$f":"IF('LzK - Standardwerte'!H17>1%,'LzK - Standardwerte'!H17,\" \")","v":0.4},{"$f":"$H$80*G37*$D$37","v":151075.56966382719},{"$f":"'LzK - Standardwerte'!F17","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M55>0,Grundlagen!M55,J37)","v":1985},2020,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$89,$H$89,'Strukturelle Massnahmen'!D22=$H$90,$H$90,'Strukturelle Massnahmen'!D22=$H$91,$H$91,'Strukturelle Massnahmen'!D22=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E22>0,'Strukturelle Massnahmen'!E22,\" \"),\" \")","v":228000},{"$f":"IF(O37=\" \",L37,(_xlfn.IFS(N37=\"a\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"b\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"c\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"d\",IF(L37>M37,L37+'LzK - Standardwerte'!F17,M37+'LzK - Standardwerte'!F17))))","v":2060},{"$f":"IFERROR(IF(AND(P37>0,SUM(P37,'LzK - Standardwerte'!$F17)<$JK$21),P37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q37>0,SUM(Q37,'LzK - Standardwerte'!$F17)<$JK$21),Q37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(R37>0,SUM(R37,'LzK - Standardwerte'!$F17)<$JK$21),R37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S37>0,SUM(S37,'LzK - Standardwerte'!$F17)<$JK$21),S37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T37>0,SUM(T37,'LzK - Standardwerte'!$F17)<$JK$21),T37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U37>0,SUM(U37,'LzK - Standardwerte'!$F17)<$JK$21),U37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V37>0,SUM(V37,'LzK - Standardwerte'!$F17)<$JK$21),V37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},"2060 2095 2130          ",null,{"$f":"IF(OR(ISNUMBER(F37),ISNUMBER(E37),ISNUMBER(D37)),F37*'LzK - Standardwerte'!D17,\" \")","v":1510.755696638272},null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272]
[{"$f":"'LzK - Standardwerte'!B18","v":"Einbaute zu Aussenwand"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H18>1%,'LzK - Standardwerte'!H18,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F18","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M56>0,Grundlagen!M56,J38)","v":1955},1985,null,{"$f":"IF('Strukturelle Massnahmen'!D23=0,\" \",'Strukturelle Massnahmen'!D23)","v":" "},{"$f":"IF(SUM(O39:O41)<1,\" \",SUM(O39:O41))","v":398600},{"$f":"IFERROR(_xlfn.IFS(N38=\"a\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"b\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"c\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"d\",IF(L38>M38,L38+'LzK - Standardwerte'!F18,M38+'LzK - Standardwerte'!F18)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P38>0,SUM(P38,'LzK - Standardwerte'!$F18)<$JK$21),P38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q38>0,SUM(Q38,'LzK - Standardwerte'!$F18)<$JK$21),Q38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R38>0,SUM(R38,'LzK - Standardwerte'!$F18)<$JK$21),R38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S38>0,SUM(S38,'LzK - Standardwerte'!$F18)<$JK$21),S38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T38>0,SUM(T38,'LzK - Standardwerte'!$F18)<$JK$21),T38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U38>0,SUM(U38,'LzK - Standardwerte'!$F18)<$JK$21),U38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V38>0,SUM(V38,'LzK - Standardwerte'!$F18)<$JK$21),V38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F38),ISNUMBER(E38),ISNUMBER(D38)),F38*'LzK - Standardwerte'!D18,\" \")","v":" "},null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B19","v":"Fenster"},null,null,{"$f":"'LzK - Standardwerte'!C19","v":0.05},null,{"$f":"$H$80*$D$39","v":359440},{"$f":"IF('LzK - Standardwerte'!H19>1%,'LzK - Standardwerte'!H19,\" \")","v":0.8},{"$f":"$H$80*G39*$D$39","v":287552},{"$f":"'LzK - Standardwerte'!F19","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M57>0,Grundlagen!M57,J39)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$89,$H$89,'Strukturelle Massnahmen'!D24=$H$90,$H$90,'Strukturelle Massnahmen'!D24=$H$91,$H$91,'Strukturelle Massnahmen'!D24=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E24>0,'Strukturelle Massnahmen'!E24,\" \"),\" \")","v":241300},{"$f":"IF(O39=\" \",L39,(_xlfn.IFS(N39=\"a\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"b\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"c\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"d\",IF(L39>M39,L39+'LzK - Standardwerte'!F19,M39+'LzK - Standardwerte'!F19))))","v":2050},{"$f":"IFERROR(IF(AND(P39>0,SUM(P39,'LzK - Standardwerte'!$F19)<$JK$21),P39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q39>0,SUM(Q39,'LzK - Standardwerte'!$F19)<$JK$21),Q39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R39>0,SUM(R39,'LzK - Standardwerte'!$F19)<$JK$21),R39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S39>0,SUM(S39,'LzK - Standardwerte'!$F19)<$JK$21),S39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T39>0,SUM(T39,'LzK - Standardwerte'!$F19)<$JK$21),T39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U39>0,SUM(U39,'LzK - Standardwerte'!$F19)<$JK$21),U39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V39>0,SUM(V39,'LzK - Standardwerte'!$F19)<$JK$21),V39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F39),ISNUMBER(E39),ISNUMBER(D39)),F39*'LzK - Standardwerte'!D19,\" \")","v":1437.76},null,{"$f":"$A$39","v":"Fenster"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$39","v":"Fenster"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B20","v":"Türen"},null,null,{"$f":"'LzK - Standardwerte'!C20","v":7.4999999999999997E-3},null,{"$f":"$H$80*$D$40","v":53916},{"$f":"IF('LzK - Standardwerte'!H20>1%,'LzK - Standardwerte'!H20,\" \")","v":0.8},{"$f":"$H$80*G40*$D$40","v":43132.799999999996},{"$f":"'LzK - Standardwerte'!F20","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M58>0,Grundlagen!M58,J40)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$89,$H$89,'Strukturelle Massnahmen'!D25=$H$90,$H$90,'Strukturelle Massnahmen'!D25=$H$91,$H$91,'Strukturelle Massnahmen'!D25=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E25>0,'Strukturelle Massnahmen'!E25,\" \"),\" \")","v":23200},{"$f":"IF(O40=\" \",L40,(_xlfn.IFS(N40=\"a\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"b\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"c\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"d\",IF(L40>M40,L40+'LzK - Standardwerte'!F20,M40+'LzK - Standardwerte'!F20))))","v":2050},{"$f":"IFERROR(IF(AND(P40>0,SUM(P40,'LzK - Standardwerte'!$F20)<$JK$21),P40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q40>0,SUM(Q40,'LzK - Standardwerte'!$F20)<$JK$21),Q40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R40>0,SUM(R40,'LzK - Standardwerte'!$F20)<$JK$21),R40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S40>0,SUM(S40,'LzK - Standardwerte'!$F20)<$JK$21),S40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T40>0,SUM(T40,'LzK - Standardwerte'!$F20)<$JK$21),T40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U40>0,SUM(U40,'LzK - Standardwerte'!$F20)<$JK$21),U40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V40>0,SUM(V40,'LzK - Standardwerte'!$F20)<$JK$21),V40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F40),ISNUMBER(E40),ISNUMBER(D40)),F40*'LzK - Standardwerte'!D20,\" \")","v":215.66400000000002},null,{"$f":"$A$40","v":"Türen"},0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,null,{"$f":"$A$40","v":"Türen"},null,null,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002]
[{"$f":"'LzK - Standardwerte'!B21","v":"Sonnenschutz"},null,null,{"$f":"'LzK - Standardwerte'!C21","v":0.02},null,{"$f":"$H$80*$D$41","v":143776},{"$f":"IF('LzK - Standardwerte'!H21>1%,'LzK - Standardwerte'!H21,\" \")","v":0.8},{"$f":"$H$80*G41*$D$41","v":115020.8},{"$f":"'LzK - Standardwerte'!F21","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M59>0,Grundlagen!M59,J41)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$89,$H$89,'Strukturelle Massnahmen'!D26=$H$90,$H$90,'Strukturelle Massnahmen'!D26=$H$91,$H$91,'Strukturelle Massnahmen'!D26=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E26>0,'Strukturelle Massnahmen'!E26,\" \"),\" \")","v":134100},{"$f":"IF(O41=\" \",L41,(_xlfn.IFS(N41=\"a\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"b\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"c\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"d\",IF(L41>M41,L41+'LzK - Standardwerte'!F21,M41+'LzK - Standardwerte'!F21))))","v":2065},{"$f":"IFERROR(IF(AND(P41>0,SUM(P41,'LzK - Standardwerte'!$F21)<$JK$21),P41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q41>0,SUM(Q41,'LzK - Standardwerte'!$F21)<$JK$21),Q41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R41>0,SUM(R41,'LzK - Standardwerte'!$F21)<$JK$21),R41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S41>0,SUM(S41,'LzK - Standardwerte'!$F21)<$JK$21),S41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T41>0,SUM(T41,'LzK - Standardwerte'!$F21)<$JK$21),T41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U41>0,SUM(U41,'LzK - Standardwerte'!$F21)<$JK$21),U41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V41>0,SUM(V41,'LzK - Standardwerte'!$F21)<$JK$21),V41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F41),ISNUMBER(E41),ISNUMBER(D41)),F41*'LzK - Standardwerte'!D21,\" \")","v":575.10400000000004},null,{"$f":"$A$41","v":"Sonnenschutz"},0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,null,{"$f":"$A$41","v":"Sonnenschutz"},null,null,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004]
[{"$f":"'LzK - Standardwerte'!B22","v":"Bedachung Gebäude "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H22>1%,'LzK - Standardwerte'!H22,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F22","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M60>0,Grundlagen!M60,J42)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D27=0,\" \",'Strukturelle Massnahmen'!D27)","v":" "},{"$f":"SUM(O43,O46)","v":511100},{"$f":"IFERROR(_xlfn.IFS(N42=\"a\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"b\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"c\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"d\",IF(L42>M42,L42+'LzK - Standardwerte'!F22,M42+'LzK - Standardwerte'!F22)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P42>0,SUM(P42,'LzK - Standardwerte'!$F22)<$JK$21),P42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q42>0,SUM(Q42,'LzK - Standardwerte'!$F22)<$JK$21),Q42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R42>0,SUM(R42,'LzK - Standardwerte'!$F22)<$JK$21),R42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S42>0,SUM(S42,'LzK - Standardwerte'!$F22)<$JK$21),S42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T42>0,SUM(T42,'LzK - Standardwerte'!$F22)<$JK$21),T42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U42>0,SUM(U42,'LzK - Standardwerte'!$F22)<$JK$21),U42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V42>0,SUM(V42,'LzK - Standardwerte'!$F22)<$JK$21),V42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F42),ISNUMBER(E42),ISNUMBER(D42)),F42*'LzK - Standardwerte'!D22,\" \")","v":" "},null,{"$f":"$A$42","v":"Bedachung Gebäude "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$42","v":"Bedachung Gebäude "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B23","v":"Dachhaut"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H23>1%,'LzK - Standardwerte'!H23,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F23","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M61>0,Grundlagen!M61,J43)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D28=0,\" \",'Strukturelle Massnahmen'!D28)","v":" "},{"$f":"IF(SUM(O44:O45)<1,\" \",SUM(O44:O45))","v":407400},{"$f":"IFERROR(_xlfn.IFS(N43=\"a\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"b\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"c\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"d\",IF(L43>M43,L43+'LzK - Standardwerte'!F23,M43+'LzK - Standardwerte'!F23)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P43>0,SUM(P43,'LzK - Standardwerte'!$F23)<$JK$21),P43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q43>0,SUM(Q43,'LzK - Standardwerte'!$F23)<$JK$21),Q43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R43>0,SUM(R43,'LzK - Standardwerte'!$F23)<$JK$21),R43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S43>0,SUM(S43,'LzK - Standardwerte'!$F23)<$JK$21),S43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T43>0,SUM(T43,'LzK - Standardwerte'!$F23)<$JK$21),T43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U43>0,SUM(U43,'LzK - Standardwerte'!$F23)<$JK$21),U43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V43>0,SUM(V43,'LzK - Standardwerte'!$F23)<$JK$21),V43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F43),ISNUMBER(E43),ISNUMBER(D43)),F43*'LzK - Standardwerte'!D23,\" \")","v":" "},null,{"$f":"$A$43","v":"Dachhaut"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$43","v":"Dachhaut"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B24","v":"Flachdach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Flachdach\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C24","v":0.05},{"$f":"IF($C$44>0,($H$80*$E$44),\" \")","v":359440},{"$f":"IF('LzK - Standardwerte'!H24>1%,'LzK - Standardwerte'!H24,\" \")","v":0.6},{"$f":"IF(C44=\" \",\" \",($H$80*G44*E44))","v":" "},{"$f":"'LzK - Standardwerte'!F24","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M62>0,Grundlagen!M62,J44)","v":" "},{"$f":"IF(C44>0,IF(K44>0,K44+I44,J44+I44),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$89,$H$89,'Strukturelle Massnahmen'!D29=$H$90,$H$90,'Strukturelle Massnahmen'!D29=$H$91,$H$91,'Strukturelle Massnahmen'!D29=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E29>0,'Strukturelle Massnahmen'!E29,\" \"),\" \")","v":" "},{"$f":"IF(O44=\" \",L44,(_xlfn.IFS(N44=\"a\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"b\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"c\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"d\",IF(L44>M44,L44+'LzK - Standardwerte'!F24,M44+'LzK - Standardwerte'!F24))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P44>0,SUM(P44,'LzK - Standardwerte'!$F24)<$JK$21),P44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q44>0,SUM(Q44,'LzK - Standardwerte'!$F24)<$JK$21),Q44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R44>0,SUM(R44,'LzK - Standardwerte'!$F24)<$JK$21),R44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S44>0,SUM(S44,'LzK - Standardwerte'!$F24)<$JK$21),S44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T44>0,SUM(T44,'LzK - Standardwerte'!$F24)<$JK$21),T44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U44>0,SUM(U44,'LzK - Standardwerte'!$F24)<$JK$21),U44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V44>0,SUM(V44,'LzK - Standardwerte'!$F24)<$JK$21),V44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C44),F44*'LzK - Standardwerte'!D24,\" \")","v":" "},null,{"$f":"$A$44","v":"Flachdach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$44","v":"Flachdach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B25","v":"Geneigtes Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Steildach\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C25","v":0.05},{"$f":"IF(C45=\" \",\" \",($H$80*E45))","v":359440},{"$f":"IF('LzK - Standardwerte'!H25>1%,'LzK - Standardwerte'!H25,\" \")","v":0.4},{"$f":"IF(C45=\" \",\" \",($H$80*G45*E45))","v":143776},{"$f":"'LzK - Standardwerte'!F25","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M63>0,Grundlagen!M63,J45)","v":1985},{"$f":"IF(C45>0,IF(K45>0,K45+I45,J45+I45),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$89,$H$89,'Strukturelle Massnahmen'!D30=$H$90,$H$90,'Strukturelle Massnahmen'!D30=$H$91,$H$91,'Strukturelle Massnahmen'!D30=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E30>0,'Strukturelle Massnahmen'!E30,\" \"),\" \")","v":407400},{"$f":"IF(O45=\" \",L45,(_xlfn.IFS(N45=\"a\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"b\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"c\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"d\",IF(L45>M45,L45+'LzK - Standardwerte'!F25,M45+'LzK - Standardwerte'!F25))))","v":2065},{"$f":"IFERROR(IF(AND(P45>0,SUM(P45,'LzK - Standardwerte'!$F25)<$JK$21),P45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q45>0,SUM(Q45,'LzK - Standardwerte'!$F25)<$JK$21),Q45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R45>0,SUM(R45,'LzK - Standardwerte'!$F25)<$JK$21),R45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S45>0,SUM(S45,'LzK - Standardwerte'!$F25)<$JK$21),S45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T45>0,SUM(T45,'LzK - Standardwerte'!$F25)<$JK$21),T45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U45>0,SUM(U45,'LzK - Standardwerte'!$F25)<$JK$21),U45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V45>0,SUM(V45,'LzK - Standardwerte'!$F25)<$JK$21),V45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(ISNUMBER(C45),F45*'LzK - Standardwerte'!D25,\" \")","v":718.88},null,{"$f":"$A$45","v":"Geneigtes Dach"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$45","v":"Geneigtes Dach"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B26","v":"Einbaute zu Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C26","v":0.01},{"$f":"IF(C46=\" \",\" \",($H$80*E46))","v":71888},{"$f":"IF('LzK - Standardwerte'!H26>1%,'LzK - Standardwerte'!H26,\" \")","v":0.6},{"$f":"IF(C46=\" \",\" \",($H$80*G46*E46))","v":43132.800000000003},{"$f":"'LzK - Standardwerte'!F26","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M64>0,Grundlagen!M64,J46)","v":" "},{"$f":"IF(C46>0,IF(K46>0,K46+I46,J46+I46),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$89,$H$89,'Strukturelle Massnahmen'!D31=$H$90,$H$90,'Strukturelle Massnahmen'!D31=$H$91,$H$91,'Strukturelle Massnahmen'!D31=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E31>0,'Strukturelle Massnahmen'!E31,\" \"),\" \")","v":103700},{"$f":"IF(O46=\" \",L46,(_xlfn.IFS(N46=\"a\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"b\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"c\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"d\",IF(L46>M46,L46+'LzK - Standardwerte'!F26,M46+'LzK - Standardwerte'!F26))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P46>0,SUM(P46,'LzK - Standardwerte'!$F26)<$JK$21),P46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q46>0,SUM(Q46,'LzK - Standardwerte'!$F26)<$JK$21),Q46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R46>0,SUM(R46,'LzK - Standardwerte'!$F26)<$JK$21),R46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S46>0,SUM(S46,'LzK - Standardwerte'!$F26)<$JK$21),S46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T46>0,SUM(T46,'LzK - Standardwerte'!$F26)<$JK$21),T46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U46>0,SUM(U46,'LzK - Standardwerte'!$F26)<$JK$21),U46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V46>0,SUM(V46,'LzK - Standardwerte'!$F26)<$JK$21),V46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(ISNUMBER(C46),F46*'LzK - Standardwerte'!D26,\" \")","v":143.77600000000001},null,{"$f":"$A$46","v":"Einbaute zu Dach"},0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,null,{"$f":"$A$46","v":"Einbaute zu Dach"},null,null,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001]
[{"$f":"'LzK - Standardwerte'!B27","v":"Ausbau Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H27>1%,'LzK - Standardwerte'!H27,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F27","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M65>0,Grundlagen!M65,J47)","v":1955},{"$f":"IF(K47>0,K47+I47,J47+I47)","v":1990},null,{"$f":"IF('Strukturelle Massnahmen'!D32=0,\" \",'Strukturelle Massnahmen'!D32)","v":" "},{"$f":"SUM(O48,O50,O53,O54,O55)","v":125900},{"$f":"IFERROR(_xlfn.IFS(N47=\"a\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"b\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"c\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"d\",IF(L47>M47,L47+'LzK - Standardwerte'!F27,M47+'LzK - Standardwerte'!F27)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P47>0,SUM(P47,'LzK - Standardwerte'!$F27)<$JK$21),P47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q47>0,SUM(Q47,'LzK - Standardwerte'!$F27)<$JK$21),Q47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R47>0,SUM(R47,'LzK - Standardwerte'!$F27)<$JK$21),R47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S47>0,SUM(S47,'LzK - Standardwerte'!$F27)<$JK$21),S47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T47>0,SUM(T47,'LzK - Standardwerte'!$F27)<$JK$21),T47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U47>0,SUM(U47,'LzK - Standardwerte'!$F27)<$JK$21),U47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V47>0,SUM(V47,'LzK - Standardwerte'!$F27)<$JK$21),V47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F47),ISNUMBER(E47),ISNUMBER(D47)),F47*'LzK - Standardwerte'!D27,\" \")","v":" "},null,{"$f":"$A$47","v":"Ausbau Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$47","v":"Ausbau Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B28","v":"Trennwand Tür, Tor"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H28>1%,'LzK - Standardwerte'!H28,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F28","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M66>0,Grundlagen!M66,J48)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D33=0,\" \",'Strukturelle Massnahmen'!D33)","v":" "},{"$f":"IF(SUM(O49)<1,\" \",SUM(O49))","v":125900},{"$f":"IFERROR(_xlfn.IFS(N48=\"a\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"b\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"c\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"d\",IF(L48>M48,L48+'LzK - Standardwerte'!F28,M48+'LzK - Standardwerte'!F28)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P48>0,SUM(P48,'LzK - Standardwerte'!$F28)<$JK$21),P48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q48>0,SUM(Q48,'LzK - Standardwerte'!$F28)<$JK$21),Q48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R48>0,SUM(R48,'LzK - Standardwerte'!$F28)<$JK$21),R48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S48>0,SUM(S48,'LzK - Standardwerte'!$F28)<$JK$21),S48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T48>0,SUM(T48,'LzK - Standardwerte'!$F28)<$JK$21),T48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U48>0,SUM(U48,'LzK - Standardwerte'!$F28)<$JK$21),U48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V48>0,SUM(V48,'LzK - Standardwerte'!$F28)<$JK$21),V48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F48),ISNUMBER(E48),ISNUMBER(D48)),F48*'LzK - Standardwerte'!D28,\" \")","v":" "},null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B29","v":"Innentür"},null,null,{"$f":"'LzK - Standardwerte'!C29","v":2.5735853440924793E-2},null,{"$f":"$H$80*$D$49","v":185009.90321612015},{"$f":"IF('LzK - Standardwerte'!H29>1%,'LzK - Standardwerte'!H29,\" \")","v":0.4},{"$f":"$H$80*G49*$D$49","v":74003.961286448059},{"$f":"'LzK - Standardwerte'!F29","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M67>0,Grundlagen!M67,J49)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$92,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$89,$H$89,'Strukturelle Massnahmen'!D34=$H$90,$H$90,'Strukturelle Massnahmen'!D34=$H$91,$H$91,'Strukturelle Massnahmen'!D34=$H$92,$H$92),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E34>0,'Strukturelle Massnahmen'!E34,\" \"),\" \")","v":125900},{"$f":"IF(O49=\" \",L49,(_xlfn.IFS(N49=\"a\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"b\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"c\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"d\",IF(L49>M49,L49+'LzK - Standardwerte'!F29,M49+'LzK - Standardwerte'!F29))))","v":2065},{"$f":"IFERROR(IF(AND(P49>0,SUM(P49,'LzK - Standardwerte'!$F29)<$JK$21),P49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q49>0,SUM(Q49,'LzK - Standardwerte'!$F29)<$JK$21),Q49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R49>0,SUM(R49,'LzK - Standardwerte'!$F29)<$JK$21),R49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S49>0,SUM(S49,'LzK - Standardwerte'!$F29)<$JK$21),S49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T49>0,SUM(T49,'LzK - Standardwerte'!$F29)<$JK$21),T49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U49>0,SUM(U49,'LzK - Standardwerte'!$F29)<$JK$21),U49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V49>0,SUM(V49,'LzK - Standardwerte'!$F29)<$JK$21),V49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F49),ISNUMBER(E49),ISNUMBER(D49)),F49*'LzK - Standardwerte'!D29,\" \")","v":925.04951608060071},null,{"$f":"$A$49","v":"Innentür"},0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,null,{"$f":"$A$49","v":"Innentür"},null,null,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071]
[{"$f":"'LzK - Standardwerte'!B30","v":"Bodenbelag"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H30>1%,'LzK - Standardwerte'!H30,\" \")","v":0.4},null,{"$f":"'LzK - Standardwerte'!F30","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M68>0,Grundlagen!M68,J50)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D35=0,\" \",'Strukturelle Massnahmen'!D35)","v":" "},{"$f":"IF(SUM(O51:O52)<1,\" \",SUM(O51:O52))","v":" "},{"$f":"IFERROR(_xlfn.IFS(N50=\"a\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"b\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"c\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"d\",IF(L50>M50,L50+'LzK - Standardwerte'!F30,M50+'LzK - Standardwerte'!F30)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P50>0,SUM(P50,'LzK - Standardwerte'!$F30)<$JK$21),P50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q50>0,SUM(Q50,'LzK - Standardwerte'!$F30)<$JK$21),Q50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R50>0,SUM(R50,'LzK - Standardwerte'!$F30)<$JK$21),R50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S50>0,SUM(S50,'LzK - Standardwerte'!$F30)<$JK$21),S50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T50>0,SUM(T50,'LzK - Standardwerte'!$F30)<$JK$21),T50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U50>0,SUM(U50,'LzK - Standardwerte'!$F30)<$JK$21),U50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V50>0,SUM(V50,'LzK - Standardwerte'!$F30)<$JK$21),V50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F50),ISNUMBER(E50),ISNUMBER(D50)),F50*'LzK - Standardwerte'!D30,\" \")","v":" "},null,{"$f":"$A$50","v":"Bodenbelag"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$50","v":"Bodenbelag"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B31","v":"Unterkonstruktion zu Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C31","v":2.5866775898842904E-2},null,{"$f":"$H$80*$D$51","v":185951.07858160188},{"$f":"IF('LzK - Standardwerte'!H31>1%,'LzK - Standardwerte'!H31,\" \")","v":0.2},{"$f":"$H$80*G51*$D$51","v":37190.215716320374},{"$f":"'LzK - Standardwerte'!F31","v":100},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M69>0,Grundlagen!M69,J51)","v":2005},2105,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$89,$H$89,'Strukturelle Massnahmen'!D36=$H$90,$H$90,'Strukturelle Massnahmen'!D36=$H$91,$H$91,'Strukturelle Massnahmen'!D36=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E36>0,'Strukturelle Massnahmen'!E36,\" \"),\" \")","v":" "},{"$f":"IF(O51=\" \",L51,(_xlfn.IFS(N51=\"a\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"b\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"c\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"d\",IF(L51>M51,L51+'LzK - Standardwerte'!F31,M51+'LzK - Standardwerte'!F31))))","v":2105},{"$f":"IFERROR(IF(AND(P51>0,SUM(P51,'LzK - Standardwerte'!$F31)<$JK$21),P51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q51>0,SUM(Q51,'LzK - Standardwerte'!$F31)<$JK$21),Q51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R51>0,SUM(R51,'LzK - Standardwerte'!$F31)<$JK$21),R51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S51>0,SUM(S51,'LzK - Standardwerte'!$F31)<$JK$21),S51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T51>0,SUM(T51,'LzK - Standardwerte'!$F31)<$JK$21),T51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U51>0,SUM(U51,'LzK - Standardwerte'!$F31)<$JK$21),U51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V51>0,SUM(V51,'LzK - Standardwerte'!$F31)<$JK$21),V51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(OR(ISNUMBER(F51),ISNUMBER(E51),ISNUMBER(D51)),F51*'LzK - Standardwerte'!D31,\" \")","v":929.75539290800941},null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},null,null,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,37190.215716320374,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941]
[{"$f":"'LzK - Standardwerte'!B32","v":"Fertiger Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C32","v":0.04},null,{"$f":"$H$80*$D$52","v":287552},{"$f":"IF('LzK - Standardwerte'!H32>1%,'LzK - Standardwerte'!H32,\" \")","v":0.4},{"$f":"$H$80*G52*$D$52","v":115020.8},{"$f":"'LzK - Standardwerte'!F32","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M70>0,Grundlagen!M70,J52)","v":2005},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$89,$H$89,'Strukturelle Massnahmen'!D37=$H$90,$H$90,'Strukturelle Massnahmen'!D37=$H$91,$H$91,'Strukturelle Massnahmen'!D37=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E37>0,'Strukturelle Massnahmen'!E37,\" \"),\" \")","v":" "},{"$f":"IF(O52=\" \",L52,(_xlfn.IFS(N52=\"a\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"b\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"c\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"d\",IF(L52>M52,L52+'LzK - Standardwerte'!F32,M52+'LzK - Standardwerte'!F32))))","v":2035},{"$f":"IFERROR(IF(AND(P52>0,SUM(P52,'LzK - Standardwerte'!$F32)<$JK$21),P52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2065},{"$f":"IFERROR(IF(AND(Q52>0,SUM(Q52,'LzK - Standardwerte'!$F32)<$JK$21),Q52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(R52>0,SUM(R52,'LzK - Standardwerte'!$F32)<$JK$21),R52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S52>0,SUM(S52,'LzK - Standardwerte'!$F32)<$JK$21),S52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T52>0,SUM(T52,'LzK - Standardwerte'!$F32)<$JK$21),T52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U52>0,SUM(U52,'LzK - Standardwerte'!$F32)<$JK$21),U52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V52>0,SUM(V52,'LzK - Standardwerte'!$F32)<$JK$21),V52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},"2035 2065 2095 2125        ",null,{"$f":"IF(OR(ISNUMBER(F52),ISNUMBER(E52),ISNUMBER(D52)),F52*'LzK - Standardwerte'!D32,\" \")","v":1437.76},null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B33","v":"Wandbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C33","v":0.05},null,{"$f":"$H$80*$D$53","v":359440},{"$f":"IF('LzK - Standardwerte'!H33>1%,'LzK - Standardwerte'!H33,\" \")","v":0.4},{"$f":"$H$80*G53*$D$53","v":143776},{"$f":"'LzK - Standardwerte'!F33","v":20},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M71>0,Grundlagen!M71,J53)","v":2015},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$89,$H$89,'Strukturelle Massnahmen'!D38=$H$90,$H$90,'Strukturelle Massnahmen'!D38=$H$91,$H$91,'Strukturelle Massnahmen'!D38=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E38>0,'Strukturelle Massnahmen'!E38,\" \"),\" \")","v":" "},{"$f":"IF(O53=\" \",L53,(_xlfn.IFS(N53=\"a\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"b\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"c\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"d\",IF(L53>M53,L53+'LzK - Standardwerte'!F33,M53+'LzK - Standardwerte'!F33))))","v":2035},{"$f":"IFERROR(IF(AND(P53>0,SUM(P53,'LzK - Standardwerte'!$F33)<$JK$21),P53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2055},{"$f":"IFERROR(IF(AND(Q53>0,SUM(Q53,'LzK - Standardwerte'!$F33)<$JK$21),Q53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(R53>0,SUM(R53,'LzK - Standardwerte'!$F33)<$JK$21),R53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(S53>0,SUM(S53,'LzK - Standardwerte'!$F33)<$JK$21),S53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(T53>0,SUM(T53,'LzK - Standardwerte'!$F33)<$JK$21),T53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(U53>0,SUM(U53,'LzK - Standardwerte'!$F33)<$JK$21),U53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V53>0,SUM(V53,'LzK - Standardwerte'!$F33)<$JK$21),V53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},"2035 2055 2075 2095 2115 2135    ",null,{"$f":"IF(OR(ISNUMBER(F53),ISNUMBER(E53),ISNUMBER(D53)),F53*'LzK - Standardwerte'!D33,\" \")","v":1797.2},null,{"$f":"$A$53","v":"Wandbekleidung"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$53","v":"Wandbekleidung"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[{"$f":"'LzK - Standardwerte'!B34","v":"Deckenbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C34","v":0.03},null,{"$f":"$H$80*$D$54","v":215664},{"$f":"IF('LzK - Standardwerte'!H34>1%,'LzK - Standardwerte'!H34,\" \")","v":0.4},{"$f":"$H$80*G54*$D$54","v":86265.599999999991},{"$f":"'LzK - Standardwerte'!F34","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M72>0,Grundlagen!M72,J54)","v":2015},2045,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$89,$H$89,'Strukturelle Massnahmen'!D39=$H$90,$H$90,'Strukturelle Massnahmen'!D39=$H$91,$H$91,'Strukturelle Massnahmen'!D39=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E39>0,'Strukturelle Massnahmen'!E39,\" \"),\" \")","v":" "},{"$f":"IF(O54=\" \",L54,(_xlfn.IFS(N54=\"a\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"b\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"c\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"d\",IF(L54>M54,L54+'LzK - Standardwerte'!F34,M54+'LzK - Standardwerte'!F34))))","v":2045},{"$f":"IFERROR(IF(AND(P54>0,SUM(P54,'LzK - Standardwerte'!$F34)<$JK$21),P54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q54>0,SUM(Q54,'LzK - Standardwerte'!$F34)<$JK$21),Q54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(R54>0,SUM(R54,'LzK - Standardwerte'!$F34)<$JK$21),R54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(S54>0,SUM(S54,'LzK - Standardwerte'!$F34)<$JK$21),S54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T54>0,SUM(T54,'LzK - Standardwerte'!$F34)<$JK$21),T54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U54>0,SUM(U54,'LzK - Standardwerte'!$F34)<$JK$21),U54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V54>0,SUM(V54,'LzK - Standardwerte'!$F34)<$JK$21),V54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},"2045 2075 2105 2135        ",null,{"$f":"IF(OR(ISNUMBER(F54),ISNUMBER(E54),ISNUMBER(D54)),F54*'LzK - Standardwerte'!D34,\" \")","v":1078.32},null,{"$f":"$A$54","v":"Deckenbekleidung"},0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,null,{"$f":"$A$54","v":"Deckenbekleidung"},null,null,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32]
[{"$f":"'LzK - Standardwerte'!B35","v":"Einbauten"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H35>1%,'LzK - Standardwerte'!H35,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F35","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M73>0,Grundlagen!M73,J55)","v":1955},1980,null,{"$f":"IF('Strukturelle Massnahmen'!D40=0,\" \",'Strukturelle Massnahmen'!D40)","v":" "},{"$f":"IF(SUM(O56:O57)<1,\" \",SUM(O56:O57))","v":" "},{"$f":"IFERROR(_xlfn.IFS(N55=\"a\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"b\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"c\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"d\",IF(L55>M55,L55+'LzK - Standardwerte'!F35,M55+'LzK - Standardwerte'!F35)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P55>0,SUM(P55,'LzK - Standardwerte'!$F35)<$JK$21),P55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q55>0,SUM(Q55,'LzK - Standardwerte'!$F35)<$JK$21),Q55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R55>0,SUM(R55,'LzK - Standardwerte'!$F35)<$JK$21),R55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S55>0,SUM(S55,'LzK - Standardwerte'!$F35)<$JK$21),S55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T55>0,SUM(T55,'LzK - Standardwerte'!$F35)<$JK$21),T55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U55>0,SUM(U55,'LzK - Standardwerte'!$F35)<$JK$21),U55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V55>0,SUM(V55,'LzK - Standardwerte'!$F35)<$JK$21),V55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F55),ISNUMBER(E55),ISNUMBER(D55)),F55*'LzK - Standardwerte'!D35,\" \")","v":" "},null,{"$f":"$A$55","v":"Einbauten"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$55","v":"Einbauten"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B36","v":"Einbauschrank, Regal"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C36","v":1.7809800486211266E-2},{"$f":"IF(C56=\" \",\" \",($H$80*E56))","v":128031.09373527556},{"$f":"IF('LzK - Standardwerte'!H36>1%,'LzK - Standardwerte'!H36,\" \")","v":0.6},{"$f":"IF(C56=\" \",\" \",($H$80*G56*E56))","v":76818.656241165329},{"$f":"'LzK - Standardwerte'!F36","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M74>0,Grundlagen!M74,J56)","v":1985},{"$f":"IF(C56>0,IF(K56>0,K56+I56,J56+I56),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$89,$H$89,'Strukturelle Massnahmen'!D41=$H$90,$H$90,'Strukturelle Massnahmen'!D41=$H$91,$H$91,'Strukturelle Massnahmen'!D41=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E41>0,'Strukturelle Massnahmen'!E41,\" \"),\" \")","v":" "},{"$f":"IF(O56=\" \",L56,(_xlfn.IFS(N56=\"a\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"b\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"c\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"d\",IF(L56>M56,L56+'LzK - Standardwerte'!F36,M56+'LzK - Standardwerte'!F36))))","v":2045},{"$f":"IFERROR(IF(AND(P56>0,SUM(P56,'LzK - Standardwerte'!$F36)<$JK$21),P56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q56>0,SUM(Q56,'LzK - Standardwerte'!$F36)<$JK$21),Q56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R56>0,SUM(R56,'LzK - Standardwerte'!$F36)<$JK$21),R56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S56>0,SUM(S56,'LzK - Standardwerte'!$F36)<$JK$21),S56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T56>0,SUM(T56,'LzK - Standardwerte'!$F36)<$JK$21),T56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U56>0,SUM(U56,'LzK - Standardwerte'!$F36)<$JK$21),U56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V56>0,SUM(V56,'LzK - Standardwerte'!$F36)<$JK$21),V56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},"2045 2105            ",null,{"$f":"IF(ISNUMBER(C56),F56*'LzK - Standardwerte'!D36,\" \")","v":640.15546867637784},null,{"$f":"$A$56","v":"Einbauschrank, Regal"},0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,null,{"$f":"$A$56","v":"Einbauschrank, Regal"},null,null,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784]
[{"$f":"'LzK - Standardwerte'!B37","v":"Einbauküche"},null,null,{"$f":"'LzK - Standardwerte'!C37","v":0.05},{"$f":"D57+E56","v":6.7809800486211269E-2},{"$f":"IF($C$56>0,($H$80*$D$57),$H$80*$E$57)","v":359440},{"$f":"IF('LzK - Standardwerte'!H37>1%,'LzK - Standardwerte'!H37,\" \")","v":0.6},{"$f":"IF($C$56>0,($H$80*G57*$D$57),$H$80*G57*$E$57)","v":215664},{"$f":"'LzK - Standardwerte'!F37","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M75>0,Grundlagen!M75,J57)","v":1985},{"$f":"IF(K57>0,K57+I57,J57+I57)","v":2010},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$91,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$92,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$89,$H$89,'Strukturelle Massnahmen'!D42=$H$90,$H$90,'Strukturelle Massnahmen'!D42=$H$91,$H$91,'Strukturelle Massnahmen'!D42=$H$92,$H$92),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E42>0,'Strukturelle Massnahmen'!E42,\" \"),\" \")","v":" "},{"$f":"IF(O57=\" \",L57,(_xlfn.IFS(N57=\"a\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"b\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"c\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"d\",IF(L57>M57,L57+'LzK - Standardwerte'!F37,M57+'LzK - Standardwerte'!F37))))","v":2010},{"$f":"IFERROR(IF(AND(P57>0,SUM(P57,'LzK - Standardwerte'!$F37)<$JK$21),P57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2035},{"$f":"IFERROR(IF(AND(Q57>0,SUM(Q57,'LzK - Standardwerte'!$F37)<$JK$21),Q57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2060},{"$f":"IFERROR(IF(AND(R57>0,SUM(R57,'LzK - Standardwerte'!$F37)<$JK$21),R57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(S57>0,SUM(S57,'LzK - Standardwerte'!$F37)<$JK$21),S57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2110},{"$f":"IFERROR(IF(AND(T57>0,SUM(T57,'LzK - Standardwerte'!$F37)<$JK$21),T57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(U57>0,SUM(U57,'LzK - Standardwerte'!$F37)<$JK$21),U57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V57>0,SUM(V57,'LzK - Standardwerte'!$F37)<$JK$21),V57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},"2010 2035 2060 2085 2110 2135    ",null,{"$f":"IF(OR(ISNUMBER(F57),ISNUMBER(E57),ISNUMBER(D57)),F57*'LzK - Standardwerte'!D37,\" \")","v":1797.2},null,{"$f":"$A$57","v":"Einbauküche"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$57","v":"Einbauküche"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[]
["Bauwerkskosten",null,null,null,null,null,{"$f":"H59/H80","v":0.44378882359312838},{"$f":"SUM(H23:H57)","v":3190309.0950462813},null,null,null,null,{"$f":"Grundlagen!B11","v":2025},null,{"$f":"ROUND(SUM(O23,O25,O36,O42,O47),-4)","v":1810000},null,null,null,null,null,null,null,null,"CHF (Bauwerkskosten)",null,{"$f":"SUM(Z22:Z57)","v":46921.367759844092},null,"Total",{"$f":"SUM(AC23:AC57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,null,"Total",{"$f":"AY65","v":61300},{"$f":"AZ72","v":47000},{"$f":"SUM(BA23:BA57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,528376.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,335615.45624116529,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,330684.79999999999,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,335140.692138521,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,420655.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(DM23:DM57)","v":0},46921.367759844092,0,46921.367759844092,447821.56128644804,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,89860,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,733257.6,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,269580,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(FY23:FY57)","v":409872.36966382718},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,522049.49213852099,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,763116.83324393374,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,269580,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,143776,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,445705.6,46921.367759844092,0,46921.367759844092,{"$f":"SUM(IK23:IK57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,240935.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,672152.8,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS zum jeweiligen Zeitpunkt",null,null,{"$f":"BA59/((1+$H$84)^(BA20-10))","v":0},null,{"$f":"BC59/((1+$H$84)^(BC20-10))","v":0},null,{"$f":"BE59/((1+$H$84)^(BE20-10))","v":0},null,{"$f":"BG59/((1+$H$84)^(BG20-10))","v":0},null,{"$f":"BI59/((1+$H$84)^(BI20-10))","v":473902.78543668299},null,{"$f":"BK59/((1+$H$84)^(BK20-10))","v":0},null,{"$f":"BM59/((1+$H$84)^(BM20-10))","v":0},null,{"$f":"BO59/((1+$H$84)^(BO20-10))","v":0},null,{"$f":"BQ59/((1+$H$84)^(BQ20-10))","v":0},null,{"$f":"BS59/((1+$H$84)^(BS20-10))","v":0},null,{"$f":"BU59/((1+$H$84)^(BU20-10))","v":0},null,{"$f":"BW59/((1+$H$84)^(BW20-10))","v":0},null,{"$f":"BY59/((1+$H$84)^(BY20-10))","v":0},null,{"$f":"CA59/((1+$H$84)^(CA20-10))","v":0},null,{"$f":"CC59/((1+$H$84)^(CC20-10))","v":242146.67857384981},null,{"$f":"CE59/((1+$H$84)^(CE20-10))","v":0},null,{"$f":"CG59/((1+$H$84)^(CG20-10))","v":0},null,{"$f":"CI59/((1+$H$84)^(CI20-10))","v":0},null,{"$f":"CK59/((1+$H$84)^(CK20-10))","v":0},null,{"$f":"CM59/((1+$H$84)^(CM20-10))","v":213991.39847940952},null,{"$f":"CO59/((1+$H$84)^(CO20-10))","v":0},null,{"$f":"CQ59/((1+$H$84)^(CQ20-10))","v":0},null,{"$f":"CS59/((1+$H$84)^(CS20-10))","v":0},null,{"$f":"CU59/((1+$H$84)^(CU20-10))","v":0},null,{"$f":"CW59/((1+$H$84)^(CW20-10))","v":194515.74786244359},null,{"$f":"CY59/((1+$H$84)^(CY20-10))","v":0},null,{"$f":"DA59/((1+$H$84)^(DA20-10))","v":0},null,{"$f":"DC59/((1+$H$84)^(DC20-10))","v":0},null,{"$f":"DE59/((1+$H$84)^(DE20-10))","v":0},null,{"$f":"DG59/((1+$H$84)^(DG20-10))","v":218977.63932761553},null,{"$f":"DI59/((1+$H$84)^(DI20-10))","v":0},null,{"$f":"DK59/((1+$H$84)^(DK20-10))","v":0},null,{"$f":"DM59/((1+$H$84)^(DM20-10))","v":0},null,{"$f":"DO59/((1+$H$84)^(DO20-10))","v":0},null,{"$f":"DQ59/((1+$H$84)^(DQ20-10))","v":209085.37053436646},null,{"$f":"DS59/((1+$H$84)^(DS20-10))","v":0},null,{"$f":"DU59/((1+$H$84)^(DU20-10))","v":0},null,{"$f":"DW59/((1+$H$84)^(DW20-10))","v":0},null,{"$f":"DY59/((1+$H$84)^(DY20-10))","v":0},null,{"$f":"EA59/((1+$H$84)^(EA20-10))","v":37629.684954535718},null,{"$f":"EC59/((1+$H$84)^(EC20-10))","v":0},null,{"$f":"EE59/((1+$H$84)^(EE20-10))","v":0},null,{"$f":"EG59/((1+$H$84)^(EG20-10))","v":0},null,{"$f":"EI59/((1+$H$84)^(EI20-10))","v":0},null,{"$f":"EK59/((1+$H$84)^(EK20-10))","v":275401.4750891485},null,{"$f":"EM59/((1+$H$84)^(EM20-10))","v":0},null,{"$f":"EO59/((1+$H$84)^(EO20-10))","v":0},null,{"$f":"EQ59/((1+$H$84)^(EQ20-10))","v":0},null,{"$f":"ES59/((1+$H$84)^(ES20-10))","v":0},null,{"$f":"EU59/((1+$H$84)^(EU20-10))","v":0},null,{"$f":"EW59/((1+$H$84)^(EW20-10))","v":0},null,{"$f":"EY59/((1+$H$84)^(EY20-10))","v":0},null,{"$f":"FA59/((1+$H$84)^(FA20-10))","v":0},null,{"$f":"FC59/((1+$H$84)^(FC20-10))","v":0},null,{"$f":"FE59/((1+$H$84)^(FE20-10))","v":81449.495767324828},null,{"$f":"FG59/((1+$H$84)^(FG20-10))","v":0},null,{"$f":"FI59/((1+$H$84)^(FI20-10))","v":0},null,{"$f":"FK59/((1+$H$84)^(FK20-10))","v":0},null,{"$f":"FM59/((1+$H$84)^(FM20-10))","v":0},null,{"$f":"FO59/((1+$H$84)^(FO20-10))","v":0},null,{"$f":"FQ59/((1+$H$84)^(FQ20-10))","v":0},null,{"$f":"FS59/((1+$H$84)^(FS20-10))","v":0},null,{"$f":"FU59/((1+$H$84)^(FU20-10))","v":0},null,{"$f":"FW59/((1+$H$84)^(FW20-10))","v":0},null,{"$f":"FY59/((1+$H$84)^(FY20-10))","v":99618.595795281421},null,{"$f":"GA59/((1+$H$84)^(GA20-10))","v":0},null,{"$f":"GC59/((1+$H$84)^(GC20-10))","v":0},null,{"$f":"GE59/((1+$H$84)^(GE20-10))","v":0},null,{"$f":"GG59/((1+$H$84)^(GG20-10))","v":0},null,{"$f":"GI59/((1+$H$84)^(GI20-10))","v":113801.75816850198},null,{"$f":"GK59/((1+$H$84)^(GK20-10))","v":0},null,{"$f":"GM59/((1+$H$84)^(GM20-10))","v":0},null,{"$f":"GO59/((1+$H$84)^(GO20-10))","v":0},null,{"$f":"GQ59/((1+$H$84)^(GQ20-10))","v":0},null,{"$f":"GS59/((1+$H$84)^(GS20-10))","v":149201.72650714309},null,{"$f":"GU59/((1+$H$84)^(GU20-10))","v":0},null,{"$f":"GW59/((1+$H$84)^(GW20-10))","v":0},null,{"$f":"GY59/((1+$H$84)^(GY20-10))","v":0},null,{"$f":"HA59/((1+$H$84)^(HA20-10))","v":0},null,{"$f":"HC59/((1+$H$84)^(HC20-10))","v":47273.309251422601},null,{"$f":"HE59/((1+$H$84)^(HE20-10))","v":0},null,{"$f":"HG59/((1+$H$84)^(HG20-10))","v":0},null,{"$f":"HI59/((1+$H$84)^(HI20-10))","v":0},null,{"$f":"HK59/((1+$H$84)^(HK20-10))","v":0},null,{"$f":"HM59/((1+$H$84)^(HM20-10))","v":22613.107848852196},null,{"$f":"HO59/((1+$H$84)^(HO20-10))","v":0},null,{"$f":"HQ59/((1+$H$84)^(HQ20-10))","v":0},null,{"$f":"HS59/((1+$H$84)^(HS20-10))","v":0},null,{"$f":"HU59/((1+$H$84)^(HU20-10))","v":0},null,{"$f":"HW59/((1+$H$84)^(HW20-10))","v":0},null,{"$f":"HY59/((1+$H$84)^(HY20-10))","v":0},null,{"$f":"IA59/((1+$H$84)^(IA20-10))","v":0},null,{"$f":"IC59/((1+$H$84)^(IC20-10))","v":0},null,{"$f":"IE59/((1+$H$84)^(IE20-10))","v":0},null,{"$f":"IG59/((1+$H$84)^(IG20-10))","v":56391.41469149755},null,{"$f":"II59/((1+$H$84)^(II20-10))","v":0},null,{"$f":"IK59/((1+$H$84)^(IK20-10))","v":0},null,{"$f":"IM59/((1+$H$84)^(IM20-10))","v":0},null,{"$f":"IO59/((1+$H$84)^(IO20-10))","v":0},null,{"$f":"IQ59/((1+$H$84)^(IQ20-10))","v":27340.807704074203},null,{"$f":"IS59/((1+$H$84)^(IS20-10))","v":0},null,{"$f":"IU59/((1+$H$84)^(IU20-10))","v":0},null,{"$f":"IW59/((1+$H$84)^(IW20-10))","v":0},null,{"$f":"IY59/((1+$H$84)^(IY20-10))","v":0},null,{"$f":"JA59/((1+$H$84)^(JA20-10))","v":68410.687236401398},null,{"$f":"JC59/((1+$H$84)^(JC20-10))","v":0},null,{"$f":"JE59/((1+$H$84)^(JE20-10))","v":0},null,{"$f":"JG59/((1+$H$84)^(JG20-10))","v":0},null,{"$f":"JI59/((1+$H$84)^(JI20-10))","v":0},null,{"$f":"JK59/((1+$H$84)^(JK20-10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS Total (11+)",{"$f":"ROUND(SUM(BA63:JL63),-3)","v":2532000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IS Total (11+)",{"$f":"ROUND(AY64*H82,-2)","v":61300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",{"$f":"AY65/H80","v":8.5271533496550193E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",{"$f":"AY65/H87","v":32.537154989384291}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH zum jeweiligen Zeitpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte IH je Periode (11+)",null,null,null,{"$f":"BB59/((1+$H$84)^(BA20-10))","v":45911.318747401267},null,{"$f":"BD59/((1+$H$84)^(BC20-10))","v":44923.012472995368},null,{"$f":"BF59/((1+$H$84)^(BE20-10))","v":43955.980893341846},null,{"$f":"BH59/((1+$H$84)^(BG20-10))","v":43009.766040451905},null,{"$f":"BJ59/((1+$H$84)^(BI20-10))","v":42083.919804747457},null,{"$f":"BL59/((1+$H$84)^(BK20-10))","v":41178.003722844878},null,{"$f":"BN59/((1+$H$84)^(BM20-10))","v":40291.588769906921},null,{"$f":"BP59/((1+$H$84)^(BO20-10))","v":39424.255156464693},null,{"$f":"BR59/((1+$H$84)^(BQ20-10))","v":38575.5921296132},null,{"$f":"BT59/((1+$H$84)^(BS20-10))","v":37745.197778486501},null,{"$f":"BV59/((1+$H$84)^(BU20-10))","v":36932.67884392025},null,{"$f":"BX59/((1+$H$84)^(BW20-10))","v":36137.650532211599},null,{"$f":"BZ59/((1+$H$84)^(BY20-10))","v":35359.73633288806},null,{"$f":"CB59/((1+$H$84)^(CA20-10))","v":34598.567840399279},null,{"$f":"CD59/((1+$H$84)^(CC20-10))","v":33853.784579647043},null,{"$f":"CF59/((1+$H$84)^(CE20-10))","v":33125.033835271075},null,{"$f":"CH59/((1+$H$84)^(CG20-10))","v":32411.970484609661},null,{"$f":"CJ59/((1+$H$84)^(CI20-10))","v":31714.256834256033},null,{"$f":"CL59/((1+$H$84)^(CK20-10))","v":31031.5624601331},null,{"$f":"CN59/((1+$H$84)^(CM20-10))","v":30363.564051010861},null,{"$f":"CP59/((1+$H$84)^(CO20-10))","v":29709.945255392231},null,{"$f":"CR59/((1+$H$84)^(CQ20-10))","v":29070.396531694947},null,{"$f":"CT59/((1+$H$84)^(CS20-10))","v":28444.615001658462},null,{"$f":"CV59/((1+$H$84)^(CU20-10))","v":27832.304306906513},null,{"$f":"CX59/((1+$H$84)^(CW20-10))","v":27233.174468597372},null,{"$f":"CZ59/((1+$H$84)^(CY20-10))","v":26646.941750095273},null,{"$f":"DB59/((1+$H$84)^(DA20-10))","v":26073.328522598116},null,{"$f":"DD59/((1+$H$84)^(DC20-10))","v":25512.063133657648},null,{"$f":"DF59/((1+$H$84)^(DE20-10))","v":24962.879778529987},null,{"$f":"DH59/((1+$H$84)^(DG20-10))","v":24425.518374295487},null,{"$f":"DJ59/((1+$H$84)^(DI20-10))","v":23899.724436688342},null,{"$f":"DL59/((1+$H$84)^(DK20-10))","v":23385.248959577635},null,{"$f":"DN59/((1+$H$84)^(DM20-10))","v":22881.848297042696},null,{"$f":"DP59/((1+$H$84)^(DO20-10))","v":22389.284047986985},null,{"$f":"DR59/((1+$H$84)^(DQ20-10))","v":21907.322943235795},null,{"$f":"DT59/((1+$H$84)^(DS20-10))","v":21435.73673506438},null,{"$f":"DV59/((1+$H$84)^(DU20-10))","v":20974.302089104087},null,{"$f":"DX59/((1+$H$84)^(DW20-10))","v":20522.800478575431},null,{"$f":"DZ59/((1+$H$84)^(DY20-10))","v":20081.01808079788},null,{"$f":"EB59/((1+$H$84)^(EA20-10))","v":19648.745675927468},null,{"$f":"ED59/((1+$H$84)^(EC20-10))","v":19225.778547874237},null,{"$f":"EF59/((1+$H$84)^(EE20-10))","v":18811.916387352481},null,{"$f":"EH59/((1+$H$84)^(EG20-10))","v":18406.963197018085},null,{"$f":"EJ59/((1+$H$84)^(EI20-10))","v":18010.72719864783},null,{"$f":"EL59/((1+$H$84)^(EK20-10))","v":17623.020742316861},null,{"$f":"EN59/((1+$H$84)^(EM20-10))","v":17243.660217531175},null,{"$f":"EP59/((1+$H$84)^(EO20-10))","v":16872.465966273165},null,{"$f":"ER59/((1+$H$84)^(EQ20-10))","v":16509.26219791895},null,{"$f":"ET59/((1+$H$84)^(ES20-10))","v":16153.876905987227},null,{"$f":"EV59/((1+$H$84)^(EU20-10))","v":15806.141786680264},null,{"$f":"EX59/((1+$H$84)^(EW20-10))","v":15465.89215917834},null,{"$f":"EZ59/((1+$H$84)^(EY20-10))","v":15132.966887650038},null,{"$f":"FB59/((1+$H$84)^(FA20-10))","v":14807.208304941329},null,{"$f":"FD59/((1+$H$84)^(FC20-10))","v":14488.462137907367},null,{"$f":"FF59/((1+$H$84)^(FE20-10))","v":14176.577434351633},null,{"$f":"FH59/((1+$H$84)^(FG20-10))","v":13871.406491537799},null,{"$f":"FJ59/((1+$H$84)^(FI20-10))","v":13572.804786240509},null,{"$f":"FL59/((1+$H$84)^(FK20-10))","v":13280.630906301865},null,{"$f":"FN59/((1+$H$84)^(FM20-10))","v":12994.746483661316},null,{"$f":"FP59/((1+$H$84)^(FO20-10))","v":12715.016128827121},null,{"$f":"FR59/((1+$H$84)^(FQ20-10))","v":12441.307366758434},null,{"$f":"FT59/((1+$H$84)^(FS20-10))","v":12173.490574127627},null,{"$f":"FV59/((1+$H$84)^(FU20-10))","v":11911.438917933099},null,{"$f":"FX59/((1+$H$84)^(FW20-10))","v":11655.028295433562},null,{"$f":"FZ59/((1+$H$84)^(FY20-10))","v":11404.137275375306},null,{"$f":"GB59/((1+$H$84)^(GA20-10))","v":11158.647040484642},null,{"$f":"GD59/((1+$H$84)^(GC20-10))","v":10918.441331198281},null,{"$f":"GF59/((1+$H$84)^(GE20-10))","v":10683.406390604972},null,{"$f":"GH59/((1+$H$84)^(GG20-10))","v":10453.430910572379},null,{"$f":"GJ59/((1+$H$84)^(GI20-10))","v":10228.40597903364},null,{"$f":"GL59/((1+$H$84)^(GK20-10))","v":10008.225028408649},null,{"$f":"GN59/((1+$H$84)^(GM20-10))","v":9792.7837851356635},null,{"$f":"GP59/((1+$H$84)^(GO20-10))","v":9581.9802202892988},null,{"$f":"GR59/((1+$H$84)^(GQ20-10))","v":9375.7145012615438},null,{"$f":"GT59/((1+$H$84)^(GS20-10))","v":9173.8889444829183},null,{"$f":"GV59/((1+$H$84)^(GU20-10))","v":8976.4079691613697},null,{"$f":"GX59/((1+$H$84)^(GW20-10))","v":8783.1780520169959},null,{"$f":"GZ59/((1+$H$84)^(GY20-10))","v":8594.1076829911908},null,{"$f":"HB59/((1+$H$84)^(HA20-10))","v":8409.1073219091868},null,{"$f":"HD59/((1+$H$84)^(HC20-10))","v":8228.0893560755248},null,{"$f":"HF59/((1+$H$84)^(HE20-10))","v":8050.9680587823141},null,{"$f":"HH59/((1+$H$84)^(HG20-10))","v":7877.6595487106806},null,{"$f":"HJ59/((1+$H$84)^(HI20-10))","v":7708.0817502061445},null,{"$f":"HL59/((1+$H$84)^(HK20-10))","v":7542.1543544091428},null,{"$f":"HN59/((1+$H$84)^(HM20-10))","v":7379.7987812222536},null,{"$f":"HP59/((1+$H$84)^(HO20-10))","v":7220.938142096139},null,{"$f":"HR59/((1+$H$84)^(HQ20-10))","v":7065.4972036165746},null,{"$f":"HT59/((1+$H$84)^(HS20-10))","v":6913.4023518753165},null,{"$f":"HV59/((1+$H$84)^(HU20-10))","v":6764.5815576079422},null,{"$f":"HX59/((1+$H$84)^(HW20-10))","v":6618.9643420821349},null,{"$f":"HZ59/((1+$H$84)^(HY20-10))","v":6476.4817437202883},null,{"$f":"IB59/((1+$H$84)^(IA20-10))","v":6337.0662854405955},null,{"$f":"ID59/((1+$H$84)^(IC20-10))","v":6200.651942701169},null,{"$f":"IF59/((1+$H$84)^(IE20-10))","v":6067.1741122320645},null,{"$f":"IH59/((1+$H$84)^(IG20-10))","v":5936.5695814403762},null,{"$f":"IJ59/((1+$H$84)^(II20-10))","v":5808.7764984739497},null,{"$f":"IL59/((1+$H$84)^(IK20-10))","v":5683.7343429294997},null,{"$f":"IN59/((1+$H$84)^(IM20-10))","v":5561.3838971912928},null,{"$f":"IP59/((1+$H$84)^(IO20-10))","v":5441.6672183867822},null,{"$f":"IR59/((1+$H$84)^(IQ20-10))","v":5324.527610945971},null,{"$f":"IT59/((1+$H$84)^(IS20-10))","v":5209.9095997514387},null,{"$f":"IV59/((1+$H$84)^(IU20-10))","v":5097.7589038663791},null,{"$f":"IX59/((1+$H$84)^(IW20-10))","v":4988.02241082816},null,{"$f":"IZ59/((1+$H$84)^(IY20-10))","v":4880.6481514952638},null,{"$f":"JB59/((1+$H$84)^(JA20-10))","v":4775.5852754356783},null,{"$f":"JD59/((1+$H$84)^(JC20-10))","v":4672.7840268450864},null,{"$f":"JF59/((1+$H$84)^(JE20-10))","v":4572.19572098345},null,{"$f":"JH59/((1+$H$84)^(JG20-10))","v":4473.7727211188358},null,{"$f":"JJ59/((1+$H$84)^(JI20-10))","v":4377.4684159675498},null,{"$f":"JL59/((1+$H$84)^(JK20-10))","v":4283.237197619912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH Total (11+)",null,{"$f":"ROUND(SUM(BA70:JL70),-3)","v":1938000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IH Total (11+)",null,{"$f":"ROUND(AZ71*H82,-3)","v":47000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",null,{"$f":"AZ72/H80","v":6.5379479189850882E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",null,{"$f":"AZ72/H87","v":24.946921443736731}]
[]
[]
[]
[]
[]
["Gebäudeversicherungswert",null,null,null,null,null,null,{"$f":"Grundlagen!$M$4","v":7188800},"CHF"]
["Kalkulationszinssatz (real)",null,null,null,null,null,null,{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Annuitätsfaktor",null,null,null,null,null,null,{"$f":"((1+$H$81)^$H$86*$H$81)/((1+$H$81)^$H$86-1)","v":2.4210022275956051E-2}]
["Teuerung",null,null,null,null,null,null,{"$f":"Grundlagen!B86","v":0}]
["Kalkulationszinssatz (nominal)",null,null,null,null,null,null,{"$f":"H81+H83","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",null,null,null,null,null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",null,null,null,null,null,null,{"$f":"H85-10","v":110},"Jahre"]
["Hauptnutzfläche (gem. Mieterspiegel)",null,null,null,null,null,null,{"$f":"Mieterspiegel!E9","v":1884},"m2"]
[]
[null,null,null,null,null,null,null,"d"]
[null,null,null,null,null,null,null,"d"]
[null,null,null,null,null,null,null,"d"]
[null,null,null,null,null,null,null,"d"]

{"sheet":"LzK - Medium","index":35,"n_rows":91,"n_cols":272,"rows_kept":91,"cut":false,"hidden":true,"merged":[[2,2,2,4],[2,5,2,6],[2,7,13,11],[3,2,3,4],[3,5,3,6],[4,2,4,4],[4,5,4,6],[5,2,5,4],[5,5,5,6],[6,2,6,4],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[6,5,6,6],[7,2,7,4],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[19,2,19,5],[19,6,19,7],[19,12,19,14],[19,15,19,22],[19,28,19,29],[19,30,19,31],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[19,44,19,45],[19,46,19,47],[19,50,19,51],[19,52,19,53],[19,54,19,55],[19,56,19,57],[19,32,19,33],[19,34,19,35],[19,36,19,37],[19,38,19,39],[19,40,19,41],[19,42,19,43],[19,70,19,71],[19,72,19,73],[19,74,19,75],[19,76,19,77],[19,78,19,79],[19,80,19,81],[19,58,19,59],[19,60,19,61],[19,62,19,63],[19,64,19,65],[19,66,19,67],[19,68,19,69],[19,94,19,95],[19,96,19,97],[19,98,19,99],[19,100,19,101],[19,102,19,103],[19,104,19,105],[19,82,19,83],[19,84,19,85],[19,86,19,87],[19,88,19,89],[19,90,19,91],[19,92,19,93],[19,118,19,119],[19,120,19,121],[19,122,19,123],[19,124,19,125],[19,126,19,127],[19,128,19,129],[19,106,19,107],[19,108,19,109],[19,110,19,111],[19,112,19,113],[19,114,19,115],[19,116,19,117],[19,142,19,143],[19,144,19,145],[19,146,19,147],[19,148,19,149],[19,150,19,151],[19,152,19,153],[19,130,19,131],[19,132,19,133],[19,134,19,135],[19,136,19,137],[19,138,19,139],[19,140,19,141],[19,166,19,167],[19,168,19,169],[19,170,19,171],[19,172,19,173],[19,174,19,175],[19,176,19,177],[19,154,19,155],[19,156,19,157],[19,158,19,159],[19,160,19,161],[19,162,19,163],[19,164,19,165],[19,190,19,191],[19,192,19,193],[19,194,19,195],[19,196,19,197],[19,198,19,199],[19,200,19,201],[19,178,19,179],[19,180,19,181],[19,182,19,183],[19,184,19,185],[19,186,19,187],[19,188,19,189],[19,214,19,215],[19,216,19,217],[19,218,19,219],[19,220,19,221],[19,222,19,223],[19,224,19,225],[19,202,19,203],[19,204,19,205],[19,206,19,207],[19,208,19,209],[19,210,19,211],[19,212,19,213],[19,238,19,239],[19,240,19,241],[19,242,19,243],[19,244,19,245],[19,246,19,247],[19,248,19,249],[19,226,19,227],[19,228,19,229],[19,230,19,231],[19,232,19,233],[19,234,19,235],[19,236,19,237],[19,262,19,263],[19,264,19,265],[19,266,19,267],[19,268,19,269],[19,270,19,271],[19,272,19,273],[19,250,19,251],[19,252,19,253],[19,254,19,255],[19,256,19,257],[19,258,19,259],[19,260,19,261],[19,286,19,287],[19,288,19,289],[19,290,19,291],[19,292,19,293],[19,294,19,295],[19,296,19,297],[19,274,19,275],[19,276,19,277],[19,278,19,279],[19,280,19,281],[19,282,19,283],[19,284,19,285],[19,310,19,311],[19,312,19,313],[19,314,19,315],[19,316,19,317],[19,318,19,319],[19,320,19,321],[19,298,19,299],[19,300,19,301],[19,302,19,303],[19,304,19,305],[19,306,19,307],[19,308,19,309],[19,334,19,335],[19,336,19,337],[19,338,19,339],[19,340,19,341],[19,342,19,343],[19,344,19,345],[19,322,19,323],[19,324,19,325],[19,326,19,327],[19,328,19,329],[19,330,19,331],[19,332,19,333],[19,358,19,359],[19,360,19,361],[19,362,19,363],[19,364,19,365],[19,366,19,367],[19,368,19,369],[19,346,19,347],[19,348,19,349],[19,350,19,351],[19,352,19,353],[19,354,19,355],[19,356,19,357],[19,382,19,383],[19,384,19,385],[19,386,19,387],[19,388,19,389],[19,390,19,391],[19,392,19,393],[19,370,19,371],[19,372,19,373],[19,374,19,375],[19,376,19,377],[19,378,19,379],[19,380,19,381],[19,406,19,407],[19,408,19,409],[19,410,19,411],[19,412,19,413],[19,414,19,415],[19,416,19,417],[19,394,19,395],[19,396,19,397],[19,398,19,399],[19,400,19,401],[19,402,19,403],[19,404,19,405],[19,430,19,431],[19,432,19,433],[19,434,19,435],[19,436,19,437],[19,438,19,439],[19,440,19,441],[19,418,19,419],[19,420,19,421],[19,422,19,423],[19,424,19,425],[19,426,19,427],[19,428,19,429],[19,454,19,455],[19,456,19,457],[19,458,19,459],[19,460,19,461],[19,462,19,463],[19,464,19,465],[19,442,19,443],[19,444,19,445],[19,446,19,447],[19,448,19,449],[19,450,19,451],[19,452,19,453],[19,478,19,479],[19,480,19,481],[19,482,19,483],[19,484,19,485],[19,486,19,487],[19,488,19,489],[19,466,19,467],[19,468,19,469],[19,470,19,471],[19,472,19,473],[19,474,19,475],[19,476,19,477],[19,506,19,507],[19,508,19,509],[19,510,19,511],[19,512,19,513],[19,490,19,491],[19,492,19,493],[19,494,19,495],[19,496,19,497],[19,498,19,499],[19,500,19,501],[19,538,19,539],[19,540,19,541],[19,542,19,543],[19,544,19,545],[19,546,19,547],[20,3,20,4],[20,15,20,22],[20,28,20,29],[20,30,20,31],[20,32,20,33],[19,526,19,527],[19,528,19,529],[19,530,19,531],[19,532,19,533],[19,534,19,535],[19,536,19,537],[19,514,19,515],[19,516,19,517],[19,518,19,519],[19,520,19,521],[19,522,19,523],[19,524,19,525],[19,502,19,503],[19,504,19,505],[20,46,20,47],[20,50,20,51],[20,52,20,53],[20,54,20,55],[20,56,20,57],[20,58,20,59],[20,34,20,35],[20,36,20,37],[20,38,20,39],[20,40,20,41],[20,42,20,43],[20,44,20,45],[20,72,20,73],[20,74,20,75],[20,76,20,77],[20,78,20,79],[20,80,20,81],[20,82,20,83],[20,60,20,61],[20,62,20,63],[20,64,20,65],[20,66,20,67],[20,68,20,69],[20,70,20,71],[20,96,20,97],[20,98,20,99],[20,100,20,101],[20,102,20,103],[20,104,20,105],[20,106,20,107],[20,84,20,85],[20,86,20,87],[20,88,20,89],[20,90,20,91],[20,92,20,93],[20,94,20,95],[20,120,20,121],[20,122,20,123],[20,124,20,125],[20,126,20,127],[20,128,20,129],[20,130,20,131],[20,108,20,109],[20,110,20,111],[20,112,20,113],[20,114,20,115],[20,116,20,117],[20,118,20,119],[20,144,20,145],[20,146,20,147],[20,148,20,149],[20,150,20,151],[20,152,20,153],[20,154,20,155],[20,132,20,133],[20,134,20,135],[20,136,20,137],[20,138,20,139],[20,140,20,141],[20,142,20,143],[20,168,20,169],[20,170,20,171],[20,172,20,173],[20,174,20,175],[20,176,20,177],[20,178,20,179],[20,156,20,157],[20,158,20,159],[20,160,20,161],[20,162,20,163],[20,164,20,165],[20,166,20,167],[20,192,20,193],[20,194,20,195],[20,196,20,197],[20,198,20,199],[20,200,20,201],[20,202,20,203],[20,180,20,181],[20,182,20,183],[20,184,20,185],[20,186,20,187],[20,188,20,189],[20,190,20,191],[20,216,20,217],[20,218,20,219],[20,220,20,221],[20,222,20,223],[20,224,20,225],[20,226,20,227],[20,204,20,205],[20,206,20,207],[20,208,20,209],[20,210,20,211],[20,212,20,213],[20,214,20,215],[20,240,20,241],[20,242,20,243],[20,244,20,245],[20,246,20,247],[20,248,20,249],[20,250,20,251],[20,228,20,229],[20,230,20,231],[20,232,20,233],[20,234,20,235],[20,236,20,237],[20,238,20,239],[20,264,20,265],[20,266,20,267],[20,268,20,269],[20,270,20,271],[20,272,20,273],[20,274,20,275],[20,252,20,253],[20,254,20,255],[20,256,20,257],[20,258,20,259],[20,260,20,261],[20,262,20,263],[20,288,20,289],[20,290,20,291],[20,292,20,293],[20,294,20,295],[20,296,20,297],[20,298,20,299],[20,276,20,277],[20,278,20,279],[20,280,20,281],[20,282,20,283],[20,284,20,285],[20,286,20,287],[20,312,20,313],[20,314,20,315],[20,316,20,317],[20,318,20,319],[20,320,20,321],[20,322,20,323],[20,300,20,301],[20,302,20,303],[20,304,20,305],[20,306,20,307],[20,308,20,309],[20,310,20,311],[20,336,20,337],[20,338,20,339],[20,340,20,341],[20,342,20,343],[20,344,20,345],[20,346,20,347],[20,324,20,325],[20,326,20,327],[20,328,20,329],[20,330,20,331],[20,332,20,333],[20,334,20,335],[20,360,20,361],[20,362,20,363],[20,364,20,365],[20,366,20,367],[20,368,20,369],[20,370,20,371],[20,348,20,349],[20,350,20,351],[20,352,20,353],[20,354,20,355],[20,356,20,357],[20,358,20,359],[20,384,20,385],[20,386,20,387],[20,388,20,389],[20,390,20,391],[20,392,20,393],[20,394,20,395],[20,372,20,373],[20,374,20,375],[20,376,20,377],[20,378,20,379],[20,380,20,381],[20,382,20,383],[20,408,20,409],[20,410,20,411],[20,412,20,413],[20,414,20,415],[20,416,20,417],[20,418,20,419],[20,396,20,397],[20,398,20,399],[20,400,20,401],[20,402,20,403],[20,404,20,405],[20,406,20,407],[20,432,20,433],[20,434,20,435],[20,436,20,437],[20,438,20,439],[20,440,20,441],[20,442,20,443],[20,420,20,421],[20,422,20,423],[20,424,20,425],[20,426,20,427],[20,428,20,429],[20,430,20,431],[20,476,20,477],[20,478,20,479],[20,456,20,457],[20,458,20,459],[20,460,20,461],[20,462,20,463],[20,464,20,465],[20,466,20,467],[20,444,20,445],[20,446,20,447],[20,448,20,449],[20,450,20,451],[20,452,20,453],[20,454,20,455],[68,28,68,29],[68,30,68,31],[68,32,68,33],[68,34,68,35],[68,36,68,37],[20,528,20,529],[20,530,20,531],[20,532,20,533],[20,534,20,535],[20,516,20,517],[20,518,20,519],[20,520,20,521],[20,522,20,523],[20,524,20,525],[20,526,20,527],[20,504,20,505],[20,506,20,507],[20,508,20,509],[20,510,20,511],[20,512,20,513],[20,514,20,515],[20,492,20,493],[20,494,20,495],[20,496,20,497],[68,38,68,39],[68,40,68,41],[68,42,68,43],[68,44,68,45],[68,46,68,47],[20,540,20,541],[20,542,20,543],[20,544,20,545],[20,546,20,547],[20,536,20,537],[20,538,20,539],[20,498,20,499],[20,500,20,501],[20,502,20,503],[20,480,20,481],[20,482,20,483],[20,484,20,485],[20,486,20,487],[20,488,20,489],[20,490,20,491],[20,468,20,469],[20,470,20,471],[20,472,20,473],[20,474,20,475]]}
["LzK - Parameter für DCF"]
[]
["Bewertungsjahr","Jahr","Instandsetzung",null,null,"Instandhaltung"]
["Jahr 1",{"$f":"AC21","v":2021},{"$f":"IF(B4=$M$59,$O$59,$AC$59)","v":0},null,null,{"$f":"AD59","v":46921.367759844092}]
["Jahr 2",{"$f":"B4+1","v":2022},{"$f":"IF(B5=$M$59,$O$59,$AE$59)","v":0},null,null,{"$f":"AF59","v":46921.367759844092}]
["Jahr 3",{"$f":"B5+1","v":2023},{"$f":"IF(B6=$M$59,$O$59,$AG$59)","v":0},null,null,{"$f":"AH59","v":46921.367759844092}]
["Jahr 4",2024,{"$f":"IF(B7=$M$59,$O$59,$AI$59)","v":0},null,null,{"$f":"AJ59","v":46921.367759844092}]
["Jahr 5",2025,{"$f":"IF(B8=$M$59,$O$59,$AK$59)","v":3080000},null,null,{"$f":"AL59","v":46921.367759844092}]
["Jahr 6",2026,{"$f":"IF(B9=$M$59,$O$59,$AM$59)","v":0},null,null,{"$f":"AN59","v":46921.367759844092}]
["Jahr 7",2027,{"$f":"IF(B10=$M$59,$O$59,$AO$59)","v":0},null,null,{"$f":"AP59","v":46921.367759844092}]
["Jahr 8",2028,{"$f":"IF(B11=$M$59,$O$59,$AQ$59)","v":0},null,null,{"$f":"AR59","v":46921.367759844092}]
["Jahr 9",2029,{"$f":"IF(B12=$M$59,$O$59,$AS$59)","v":0},null,null,{"$f":"AT59","v":46921.367759844092}]
["Jahr 10",2030,{"$f":"IF(B13=$M$59,$O$59,$AU$59)","v":0},null,null,{"$f":"AV59","v":46921.367759844092}]
["Annuität Jahr 11+ (CHF/a)",null,{"$f":"$AY$65","v":53000},null,null,{"$f":"AZ72","v":47000}]
["Annuität Jahr 11+ (CHF/m2a)",null,{"$f":"AY67","v":28.131634819532909},null,null,{"$f":"AZ74","v":24.946921443736731}]
["Annuität Jahr 11+ (in % von GV-Wert))",null,{"$f":"AY66","v":7.3725795682172265E-3},null,null,{"$f":"AZ73","v":6.5379479189850882E-3}]
[]
[]
[]
["Bauteile",null,"Kennwerte",null,null,null,"Eingriffstiefe",null,"Nutzungsdauer","Baujahr","Letzte Sanierung","Theoretische Sanierung","Geplante Sanierung ",null,null,"Nächste Sanierungen",null,null,null,null,null,null,null,{"$f":"P20","v":"Nächste Sanierungen"},null,"Instandhaltungskosten",null,"Bewertungsjahr",1,null,{"$f":"AC20+1","v":2},null,{"$f":"AE20+1","v":3},null,{"$f":"AG20+1","v":4},null,{"$f":"AI20+1","v":5},null,{"$f":"AK20+1","v":6},null,{"$f":"AM20+1","v":7},null,{"$f":"AO20+1","v":8},null,{"$f":"AQ20+1","v":9},null,{"$f":"AS20+1","v":10},null,null,"Bewertungsjahr","11+ (Annuität)",null,{"$f":"AU20+1","v":11},null,{"$f":"BA20+1","v":12},null,{"$f":"BC20+1","v":13},null,{"$f":"BE20+1","v":14},null,{"$f":"BG20+1","v":15},null,{"$f":"BI20+1","v":16},null,{"$f":"BK20+1","v":17},null,{"$f":"BM20+1","v":18},null,{"$f":"BO20+1","v":19},null,{"$f":"BQ20+1","v":20},null,{"$f":"BS20+1","v":21},null,{"$f":"BU20+1","v":22},null,{"$f":"BW20+1","v":23},null,{"$f":"BY20+1","v":24},null,{"$f":"CA20+1","v":25},null,{"$f":"CC20+1","v":26},null,{"$f":"CE20+1","v":27},null,{"$f":"CG20+1","v":28},null,{"$f":"CI20+1","v":29},null,{"$f":"CK20+1","v":30},null,{"$f":"CM20+1","v":31},null,{"$f":"CO20+1","v":32},null,{"$f":"CQ20+1","v":33},null,{"$f":"CS20+1","v":34},null,{"$f":"CU20+1","v":35},null,{"$f":"CW20+1","v":36},null,{"$f":"CY20+1","v":37},null,{"$f":"DA20+1","v":38},null,{"$f":"DC20+1","v":39},null,{"$f":"DE20+1","v":40},null,{"$f":"DG20+1","v":41},null,{"$f":"DI20+1","v":42},null,{"$f":"DK20+1","v":43},null,{"$f":"DM20+1","v":44},null,{"$f":"DO20+1","v":45},null,{"$f":"DQ20+1","v":46},null,{"$f":"DS20+1","v":47},null,{"$f":"DU20+1","v":48},null,{"$f":"DW20+1","v":49},null,{"$f":"DY20+1","v":50},null,{"$f":"EA20+1","v":51},null,{"$f":"EC20+1","v":52},null,{"$f":"EE20+1","v":53},null,{"$f":"EG20+1","v":54},null,{"$f":"EI20+1","v":55},null,{"$f":"EK20+1","v":56},null,{"$f":"EM20+1","v":57},null,{"$f":"EO20+1","v":58},null,{"$f":"EQ20+1","v":59},null,{"$f":"ES20+1","v":60},null,{"$f":"EU20+1","v":61},null,{"$f":"EW20+1","v":62},null,{"$f":"EY20+1","v":63},null,{"$f":"FA20+1","v":64},null,{"$f":"FC20+1","v":65},null,{"$f":"FE20+1","v":66},null,{"$f":"FG20+1","v":67},null,{"$f":"FI20+1","v":68},null,{"$f":"FK20+1","v":69},null,{"$f":"FM20+1","v":70},null,{"$f":"FO20+1","v":71},null,{"$f":"FQ20+1","v":72},null,{"$f":"FS20+1","v":73},null,{"$f":"FU20+1","v":74},null,{"$f":"FW20+1","v":75},null,{"$f":"FY20+1","v":76},null,{"$f":"GA20+1","v":77},null,{"$f":"GC20+1","v":78},null,{"$f":"GE20+1","v":79},null,{"$f":"GG20+1","v":80},null,{"$f":"GI20+1","v":81},null,{"$f":"GK20+1","v":82},null,{"$f":"GM20+1","v":83},null,{"$f":"GO20+1","v":84},null,{"$f":"GQ20+1","v":85},null,{"$f":"GS20+1","v":86},null,{"$f":"GU20+1","v":87},null,{"$f":"GW20+1","v":88},null,{"$f":"GY20+1","v":89},null,{"$f":"HA20+1","v":90},null,{"$f":"HC20+1","v":91},null,{"$f":"HE20+1","v":92},null,{"$f":"HG20+1","v":93},null,{"$f":"HI20+1","v":94},null,{"$f":"HK20+1","v":95},null,{"$f":"HM20+1","v":96},null,{"$f":"HO20+1","v":97},null,{"$f":"HQ20+1","v":98},null,{"$f":"HS20+1","v":99},null,{"$f":"HU20+1","v":100},null,{"$f":"HW20+1","v":101},null,{"$f":"HY20+1","v":102},null,{"$f":"IA20+1","v":103},null,{"$f":"IC20+1","v":104},null,{"$f":"IE20+1","v":105},null,{"$f":"IG20+1","v":106},null,{"$f":"II20+1","v":107},null,{"$f":"IK20+1","v":108},null,{"$f":"IM20+1","v":109},null,{"$f":"IO20+1","v":110},null,{"$f":"IQ20+1","v":111},null,{"$f":"IS20+1","v":112},null,{"$f":"IU20+1","v":113},null,{"$f":"IW20+1","v":114},null,{"$f":"IY20+1","v":115},null,{"$f":"JA20+1","v":116},null,{"$f":"JC20+1","v":117},null,{"$f":"JE20+1","v":118},null,{"$f":"JG20+1","v":119},null,{"$f":"JI20+1","v":120}]
["[nach Sanierung]",null,null,"[in %]",null,"[CHF]","[in %]","[CHF]","[Jahre im Ø]","[Jahr]","[Jahr]","[Jahr gem. Nutzungsdauer]","[Jahr]","[Eingriffstiefe]","[CHF]","[Jahre]",null,null,null,null,null,null,null,{"$f":"P21","v":"[Jahre]"},null,"[CHF/a ]",null,"Jahr",{"$f":"Grundlagen!B9","v":2021},{"$f":"AC21+1","v":2022},{"$f":"AC21+1","v":2022},{"$f":"AE21+1","v":2023},{"$f":"AE21+1","v":2023},{"$f":"AG21+1","v":2024},{"$f":"AG21+1","v":2024},{"$f":"AI21+1","v":2025},{"$f":"AI21+1","v":2025},{"$f":"AK21+1","v":2026},{"$f":"AK21+1","v":2026},{"$f":"AM21+1","v":2027},{"$f":"AM21+1","v":2027},{"$f":"AO21+1","v":2028},{"$f":"AO21+1","v":2028},{"$f":"AQ21+1","v":2029},{"$f":"AQ21+1","v":2029},{"$f":"AS21+1","v":2030},{"$f":"AS21+1","v":2030},{"$f":"AU21+1","v":2031},null,"Jahr",{"$f":"BA21&\" - \"&JK21","v":"2031 - 2140"},null,{"$f":"AU21+1","v":2031},{"$f":"BA21+1","v":2032},{"$f":"BA21+1","v":2032},{"$f":"BC21+1","v":2033},{"$f":"BC21+1","v":2033},{"$f":"BE21+1","v":2034},{"$f":"BE21+1","v":2034},{"$f":"BG21+1","v":2035},{"$f":"BG21+1","v":2035},{"$f":"BI21+1","v":2036},{"$f":"BI21+1","v":2036},{"$f":"BK21+1","v":2037},{"$f":"BK21+1","v":2037},{"$f":"BM21+1","v":2038},{"$f":"BM21+1","v":2038},{"$f":"BO21+1","v":2039},{"$f":"BO21+1","v":2039},{"$f":"BQ21+1","v":2040},{"$f":"BQ21+1","v":2040},{"$f":"BS21+1","v":2041},{"$f":"BS21+1","v":2041},{"$f":"BU21+1","v":2042},{"$f":"BU21+1","v":2042},{"$f":"BW21+1","v":2043},{"$f":"BW21+1","v":2043},{"$f":"BY21+1","v":2044},{"$f":"BY21+1","v":2044},{"$f":"CA21+1","v":2045},{"$f":"CA21+1","v":2045},{"$f":"CC21+1","v":2046},{"$f":"CC21+1","v":2046},{"$f":"CE21+1","v":2047},{"$f":"CE21+1","v":2047},{"$f":"CG21+1","v":2048},{"$f":"CG21+1","v":2048},{"$f":"CI21+1","v":2049},{"$f":"CI21+1","v":2049},{"$f":"CK21+1","v":2050},{"$f":"CK21+1","v":2050},{"$f":"CM21+1","v":2051},{"$f":"CM21+1","v":2051},{"$f":"CO21+1","v":2052},{"$f":"CO21+1","v":2052},{"$f":"CQ21+1","v":2053},{"$f":"CQ21+1","v":2053},{"$f":"CS21+1","v":2054},{"$f":"CS21+1","v":2054},{"$f":"CU21+1","v":2055},{"$f":"CU21+1","v":2055},{"$f":"CW21+1","v":2056},{"$f":"CW21+1","v":2056},{"$f":"CY21+1","v":2057},{"$f":"CY21+1","v":2057},{"$f":"DA21+1","v":2058},{"$f":"DA21+1","v":2058},{"$f":"DC21+1","v":2059},{"$f":"DC21+1","v":2059},{"$f":"DE21+1","v":2060},{"$f":"DE21+1","v":2060},{"$f":"DG21+1","v":2061},{"$f":"DG21+1","v":2061},{"$f":"DI21+1","v":2062},{"$f":"DI21+1","v":2062},{"$f":"DK21+1","v":2063},{"$f":"DK21+1","v":2063},2064,{"$f":"DM21+1","v":2064},2065,{"$f":"DO21+1","v":2065},2066,{"$f":"DQ21+1","v":2066},2067,{"$f":"DS21+1","v":2067},2068,{"$f":"DU21+1","v":2068},2069,{"$f":"DW21+1","v":2069},2070,{"$f":"DY21+1","v":2070},2071,{"$f":"EA21+1","v":2071},2072,{"$f":"EC21+1","v":2072},2073,{"$f":"EE21+1","v":2073},2074,{"$f":"EG21+1","v":2074},2075,{"$f":"EI21+1","v":2075},2076,{"$f":"EK21+1","v":2076},2077,{"$f":"EM21+1","v":2077},2078,{"$f":"EO21+1","v":2078},2079,{"$f":"EQ21+1","v":2079},2080,{"$f":"ES21+1","v":2080},2081,{"$f":"EU21+1","v":2081},2082,{"$f":"EW21+1","v":2082},2083,{"$f":"EY21+1","v":2083},2084,{"$f":"FA21+1","v":2084},2085,{"$f":"FC21+1","v":2085},2086,{"$f":"FE21+1","v":2086},2087,{"$f":"FG21+1","v":2087},2088,{"$f":"FI21+1","v":2088},2089,{"$f":"FK21+1","v":2089},2090,{"$f":"FM21+1","v":2090},2091,{"$f":"FO21+1","v":2091},2092,{"$f":"FQ21+1","v":2092},2093,{"$f":"FS21+1","v":2093},2094,{"$f":"FU21+1","v":2094},{"$f":"FW21+1","v":2095},{"$f":"FW21+1","v":2095},2096,{"$f":"FY21+1","v":2096},2097,{"$f":"GA21+1","v":2097},2098,{"$f":"GC21+1","v":2098},2099,{"$f":"GE21+1","v":2099},2100,{"$f":"GG21+1","v":2100},2101,{"$f":"GI21+1","v":2101},2102,{"$f":"GK21+1","v":2102},2103,{"$f":"GM21+1","v":2103},2104,{"$f":"GO21+1","v":2104},2105,{"$f":"GQ21+1","v":2105},2106,{"$f":"GS21+1","v":2106},2107,{"$f":"GU21+1","v":2107},2108,{"$f":"GW21+1","v":2108},2109,{"$f":"GY21+1","v":2109},2110,{"$f":"HA21+1","v":2110},2111,{"$f":"HC21+1","v":2111},2112,{"$f":"HE21+1","v":2112},2113,{"$f":"HG21+1","v":2113},2114,{"$f":"HI21+1","v":2114},2115,{"$f":"HK21+1","v":2115},2116,{"$f":"HM21+1","v":2116},2117,{"$f":"HO21+1","v":2117},2118,{"$f":"HQ21+1","v":2118},2119,{"$f":"HS21+1","v":2119},2120,{"$f":"HU21+1","v":2120},2121,{"$f":"HW21+1","v":2121},2122,{"$f":"HY21+1","v":2122},2123,{"$f":"IA21+1","v":2123},2124,{"$f":"IC21+1","v":2124},2125,{"$f":"IE21+1","v":2125},2126,{"$f":"IG21+1","v":2126},{"$f":"II21+1","v":2127},{"$f":"II21+1","v":2127},2128,{"$f":"IK21+1","v":2128},2129,{"$f":"IM21+1","v":2129},2130,{"$f":"IO21+1","v":2130},2131,{"$f":"IQ21+1","v":2131},2132,{"$f":"IS21+1","v":2132},2133,{"$f":"IU21+1","v":2133},2134,{"$f":"IW21+1","v":2134},2135,{"$f":"IY21+1","v":2135},2136,{"$f":"JA21+1","v":2136},2137,{"$f":"JC21+1","v":2137},2138,{"$f":"JE21+1","v":2138},2139,{"$f":"JG21+1","v":2139},2140,{"$f":"JI21+1","v":2140},2141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH",null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH"]
[{"$f":"'LzK - Standardwerte'!B3","v":"Konstruktion Gebäude"},null,null,{"$f":"'LzK - Standardwerte'!C3","v":0.36},{"$f":"D23-E24","v":0.33999999999999997},{"$f":"IF(C24>0,($H$79*E23),H79*D23)","v":2444192},{"$f":"IF('LzK - Standardwerte'!H3>1%,'LzK - Standardwerte'!H3,\" \")","v":0.4},{"$f":"IF(C24>0,($H$79*G23*E23),H79*G23*D23)","v":977676.79999999993},{"$f":"'LzK - Standardwerte'!F3","v":75},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M41>0,Grundlagen!M41,J23)","v":" "},{"$f":"IF(K23>0,K23+I23,J23+I23)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$88,$H$88,'Strukturelle Massnahmen'!D8=$H$89,$H$89,'Strukturelle Massnahmen'!D8=$H$90,$H$90,'Strukturelle Massnahmen'!D8=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G8>0,'Strukturelle Massnahmen'!G8,\" \"),\" \")","v":537500},{"$f":"IF(O23<1,L23,_xlfn.IFS(N23=\"a\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"b\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"c\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"d\",IF(L23>M23,L23+'LzK - Standardwerte'!F3,M23+'LzK - Standardwerte'!F3)))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P23>0,SUM(P23,'LzK - Standardwerte'!$F3)<$JK$21),P23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q23>0,SUM(Q23,'LzK - Standardwerte'!$F3)<$JK$21),Q23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R23>0,SUM(R23,'LzK - Standardwerte'!$F3)<$JK$21),R23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S23>0,SUM(S23,'LzK - Standardwerte'!$F3)<$JK$21),S23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T23>0,SUM(T23,'LzK - Standardwerte'!$F3)<$JK$21),T23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U23>0,SUM(U23,'LzK - Standardwerte'!$F3)<$JK$21),U23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V23>0,SUM(V23,'LzK - Standardwerte'!$F3)<$JK$21),V23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IF(H23=\" \",\" \",P23&\" \"&Q23&\" \"&R23&\" \"&S23&\" \"&T23&\" \"&U23&\" \"&V23&\" \"&W23)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(ISNUMBER(F23),ISNUMBER(E23),ISNUMBER(D23)),F23*'LzK - Standardwerte'!D3,\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},{"$f":"IFERROR(IF(HLOOKUP(AC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AU$20)),\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},null,null,{"$f":"IFERROR(IF(HLOOKUP(BA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(ES$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(ES$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(ES$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(II$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(II$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(II$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JK$20)),\" \")","v":12220.960000000001}]
[{"$f":"'LzK - Standardwerte'!B4","v":"Balkon"},null,{"$f":"IFERROR(IF(Grundlagen!M32=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C4","v":0.02},{"$f":"IF(C24=\" \",\" \",($H$79*E24))","v":143776},{"$f":"IF('LzK - Standardwerte'!H4>1%,'LzK - Standardwerte'!H4,\" \")","v":0.4},{"$f":"IF(C24=\" \",\" \",($H$79*G24*E24))","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F4","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M42>0,Grundlagen!M42,J24)","v":1985},{"$f":"IF(C24>0,IF(K24>0,K24+I24,J24+I24),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$88,$H$88,'Strukturelle Massnahmen'!D9=$H$89,$H$89,'Strukturelle Massnahmen'!D9=$H$90,$H$90,'Strukturelle Massnahmen'!D9=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G9>0,'Strukturelle Massnahmen'!G9,\" \"),\" \")","v":214200},{"$f":"IF(O24<1,L24,_xlfn.IFS(N24=\"a\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"b\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"c\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"d\",IF(L24>M24,L24+'LzK - Standardwerte'!F4,M24+'LzK - Standardwerte'!F4)))","v":2105},{"$f":"IFERROR(IF(AND(P24>0,SUM(P24,'LzK - Standardwerte'!$F4)<$JK$21),P24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q24>0,SUM(Q24,'LzK - Standardwerte'!$F4)<$JK$21),Q24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R24>0,SUM(R24,'LzK - Standardwerte'!$F4)<$JK$21),R24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S24>0,SUM(S24,'LzK - Standardwerte'!$F4)<$JK$21),S24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T24>0,SUM(T24,'LzK - Standardwerte'!$F4)<$JK$21),T24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U24>0,SUM(U24,'LzK - Standardwerte'!$F4)<$JK$21),U24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V24>0,SUM(V24,'LzK - Standardwerte'!$F4)<$JK$21),V24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(ISNUMBER(C24),F24*'LzK - Standardwerte'!D4,\" \")","v":718.88},null,{"$f":"$A$24","v":"Balkon"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$24","v":"Balkon"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,57510.400000000001,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B5","v":"Technik Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H5>1%,'LzK - Standardwerte'!H5,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"SUM(O26,O27,O30,O31,O35)","v":476400},null,{"$f":"IFERROR(IF(AND(P25>0,SUM(P25,'LzK - Standardwerte'!$F5)<$JK$21),P25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q25>0,SUM(Q25,'LzK - Standardwerte'!$F5)<$JK$21),Q25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R25>0,SUM(R25,'LzK - Standardwerte'!$F5)<$JK$21),R25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S25>0,SUM(S25,'LzK - Standardwerte'!$F5)<$JK$21),S25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T25>0,SUM(T25,'LzK - Standardwerte'!$F5)<$JK$21),T25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U25>0,SUM(U25,'LzK - Standardwerte'!$F5)<$JK$21),U25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V25>0,SUM(V25,'LzK - Standardwerte'!$F5)<$JK$21),V25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F25),ISNUMBER(E25),ISNUMBER(D25)),F25*'LzK - Standardwerte'!D5,\" \")","v":" "},null,{"$f":"$A$25","v":"Technik Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$25","v":"Technik Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B6","v":"Elektroanlage"},null,null,{"$f":"'LzK - Standardwerte'!C6","v":5.3239676201458114E-2},null,{"$f":"$H$79*$D$26","v":382729.38427704206},{"$f":"IF('LzK - Standardwerte'!H6>1%,'LzK - Standardwerte'!H6,\" \")","v":0.5},{"$f":"$H$79*G26*D26","v":191364.69213852103},{"$f":"'LzK - Standardwerte'!F6","v":45},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M44>0,Grundlagen!M44,J26)","v":2010},{"$f":"IF(K26>0,K26+I26,J26+I26)","v":2055},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$88,$H$88,'Strukturelle Massnahmen'!D11=$H$89,$H$89,'Strukturelle Massnahmen'!D11=$H$90,$H$90,'Strukturelle Massnahmen'!D11=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G11>0,'Strukturelle Massnahmen'!G11,\" \"),\" \")","v":209100},{"$f":"IF(O26=\" \",L26,(_xlfn.IFS(N26=\"a\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"b\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"c\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"d\",IF(L26>M26,L26+'LzK - Standardwerte'!F6,M26+'LzK - Standardwerte'!F6))))","v":2070},{"$f":"IFERROR(IF(AND(P26>0,SUM(P26,'LzK - Standardwerte'!$F6)<$JK$21),P26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(Q26>0,SUM(Q26,'LzK - Standardwerte'!$F6)<$JK$21),Q26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R26>0,SUM(R26,'LzK - Standardwerte'!$F6)<$JK$21),R26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S26>0,SUM(S26,'LzK - Standardwerte'!$F6)<$JK$21),S26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T26>0,SUM(T26,'LzK - Standardwerte'!$F6)<$JK$21),T26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U26>0,SUM(U26,'LzK - Standardwerte'!$F6)<$JK$21),U26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V26>0,SUM(V26,'LzK - Standardwerte'!$F6)<$JK$21),V26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},"2070 2115            ",null,{"$f":"IF(OR(ISNUMBER(F26),ISNUMBER(E26),ISNUMBER(D26)),F26*'LzK - Standardwerte'!D6,\" \")","v":7654.5876855408414},null,{"$f":"$A$26","v":"Elektroanlage"},0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,null,{"$f":"$A$26","v":"Elektroanlage"},null,null,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414]
[{"$f":"'LzK - Standardwerte'!B7","v":"Wärmeanlage "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H7>1%,'LzK - Standardwerte'!H7,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IF(SUM(O28:O29)<1,\" \",SUM(O28:O29))","v":" "},null,{"$f":"IFERROR(IF(AND(P27>0,SUM(P27,'LzK - Standardwerte'!$F7)<$JK$21),P27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q27>0,SUM(Q27,'LzK - Standardwerte'!$F7)<$JK$21),Q27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R27>0,SUM(R27,'LzK - Standardwerte'!$F7)<$JK$21),R27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S27>0,SUM(S27,'LzK - Standardwerte'!$F7)<$JK$21),S27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T27>0,SUM(T27,'LzK - Standardwerte'!$F7)<$JK$21),T27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U27>0,SUM(U27,'LzK - Standardwerte'!$F7)<$JK$21),U27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V27>0,SUM(V27,'LzK - Standardwerte'!$F7)<$JK$21),V27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F27),ISNUMBER(E27),ISNUMBER(D27)),F27*'LzK - Standardwerte'!D7,\" \")","v":" "},null,{"$f":"$A$27","v":"Wärmeanlage "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$27","v":"Wärmeanlage "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B8","v":"Wärmeerzeugung"},null,null,{"$f":"'LzK - Standardwerte'!C8","v":1.4999999999999999E-2},null,{"$f":"$H$79*$D$28","v":107832},{"$f":"IF('LzK - Standardwerte'!H8>1%,'LzK - Standardwerte'!H8,\" \")","v":0.5},{"$f":"$H$79*$G$28*$D$28","v":53916},{"$f":"'LzK - Standardwerte'!F8","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M46>0,Grundlagen!M46,J28)","v":2010},{"$f":"IF(K28>0,K28+I28,J28+I28)","v":2035},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$88,$H$88,'Strukturelle Massnahmen'!D13=$H$89,$H$89,'Strukturelle Massnahmen'!D13=$H$90,$H$90,'Strukturelle Massnahmen'!D13=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G13>0,'Strukturelle Massnahmen'!G13,\" \"),\" \")","v":" "},{"$f":"IF(O28=\" \",L28,(_xlfn.IFS(N28=\"a\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"b\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"c\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"d\",IF(L28>M28,L28+'LzK - Standardwerte'!F8,M28+'LzK - Standardwerte'!F8))))","v":2035},{"$f":"IFERROR(IF(AND(P28>0,SUM(P28,'LzK - Standardwerte'!$F8)<$JK$21),P28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2060},{"$f":"IFERROR(IF(AND(Q28>0,SUM(Q28,'LzK - Standardwerte'!$F8)<$JK$21),Q28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(R28>0,SUM(R28,'LzK - Standardwerte'!$F8)<$JK$21),R28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2110},{"$f":"IFERROR(IF(AND(S28>0,SUM(S28,'LzK - Standardwerte'!$F8)<$JK$21),S28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(T28>0,SUM(T28,'LzK - Standardwerte'!$F8)<$JK$21),T28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U28>0,SUM(U28,'LzK - Standardwerte'!$F8)<$JK$21),U28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V28>0,SUM(V28,'LzK - Standardwerte'!$F8)<$JK$21),V28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},"2035 2060 2085 2110 2135      ",null,{"$f":"IF(OR(ISNUMBER(F28),ISNUMBER(E28),ISNUMBER(D28)),F28*'LzK - Standardwerte'!D8,\" \")","v":2156.64},null,{"$f":"$A$28","v":"Wärmeerzeugung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$28","v":"Wärmeerzeugung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B9","v":"Wärmehauptverteilung"},null,null,{"$f":"'LzK - Standardwerte'!C9","v":2.5000000000000001E-2},null,{"$f":"$H$79*$D$29","v":179720},{"$f":"IF('LzK - Standardwerte'!H9>1%,'LzK - Standardwerte'!H9,\" \")","v":0.5},{"$f":"$H$79*$G$29*$D$29","v":89860},{"$f":"'LzK - Standardwerte'!F9","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M47>0,Grundlagen!M47,J29)","v":2010},{"$f":"IF(K29>0,K29+I29,J29+I29)","v":2070},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$88,$H$88,'Strukturelle Massnahmen'!D14=$H$89,$H$89,'Strukturelle Massnahmen'!D14=$H$90,$H$90,'Strukturelle Massnahmen'!D14=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G14>0,'Strukturelle Massnahmen'!G14,\" \"),\" \")","v":" "},{"$f":"IF(O29=\" \",L29,(_xlfn.IFS(N29=\"a\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"b\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"c\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"d\",IF(L29>M29,L29+'LzK - Standardwerte'!F9,M29+'LzK - Standardwerte'!F9))))","v":2070},{"$f":"IFERROR(IF(AND(P29>0,SUM(P29,'LzK - Standardwerte'!$F9)<$JK$21),P29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(Q29>0,SUM(Q29,'LzK - Standardwerte'!$F9)<$JK$21),Q29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R29>0,SUM(R29,'LzK - Standardwerte'!$F9)<$JK$21),R29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S29>0,SUM(S29,'LzK - Standardwerte'!$F9)<$JK$21),S29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T29>0,SUM(T29,'LzK - Standardwerte'!$F9)<$JK$21),T29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U29>0,SUM(U29,'LzK - Standardwerte'!$F9)<$JK$21),U29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V29>0,SUM(V29,'LzK - Standardwerte'!$F9)<$JK$21),V29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},"2070 2130            ",null,{"$f":"IF(OR(ISNUMBER(F29),ISNUMBER(E29),ISNUMBER(D29)),F29*'LzK - Standardwerte'!D9,\" \")","v":2336.3599999999997},null,{"$f":"$A$29","v":"Wärmehauptverteilung"},0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,null,{"$f":"$A$29","v":"Wärmehauptverteilung"},null,null,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,89860,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,89860,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997]
[{"$f":"'LzK - Standardwerte'!B10","v":"Lufttechnische Anlage"},null,{"$f":"IFERROR(IF(Grundlagen!M33=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C10","v":1.755080131311736E-2},{"$f":"IF(C30=\" \",\" \",($H$79*E30))","v":" "},{"$f":"IF('LzK - Standardwerte'!H10>1%,'LzK - Standardwerte'!H10,\" \")","v":0.5},{"$f":"IF(C30=\" \",\" \",($H$79*G30*E30))","v":" "},{"$f":"'LzK - Standardwerte'!F10","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M48>0,Grundlagen!M48,J30)","v":" "},{"$f":"IF(C30>0,IF(K30>0,K30+I30,J30+I30),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$88,$H$88,'Strukturelle Massnahmen'!D15=$H$89,$H$89,'Strukturelle Massnahmen'!D15=$H$90,$H$90,'Strukturelle Massnahmen'!D15=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!E15>0,'Strukturelle Massnahmen'!E15,\" \"),\" \")","v":" "},{"$f":"IF(O30=\" \",L30,(_xlfn.IFS(N30=\"a\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"b\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"c\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"d\",IF(L30>M30,L30+'LzK - Standardwerte'!F10,M30+'LzK - Standardwerte'!F10))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P30>0,SUM(P30,'LzK - Standardwerte'!$F10)<$JK$21),P30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q30>0,SUM(Q30,'LzK - Standardwerte'!$F10)<$JK$21),Q30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R30>0,SUM(R30,'LzK - Standardwerte'!$F10)<$JK$21),R30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S30>0,SUM(S30,'LzK - Standardwerte'!$F10)<$JK$21),S30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T30>0,SUM(T30,'LzK - Standardwerte'!$F10)<$JK$21),T30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U30>0,SUM(U30,'LzK - Standardwerte'!$F10)<$JK$21),U30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V30>0,SUM(V30,'LzK - Standardwerte'!$F10)<$JK$21),V30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C30),F30*'LzK - Standardwerte'!D10,\" \")","v":" "},null,{"$f":"$A$30","v":"Lufttechnische Anlage"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$30","v":"Lufttechnische Anlage"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B11","v":"Wasseranlagen"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H11>1%,'LzK - Standardwerte'!H11,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F11","v":30},null,null,null,null,{"$f":"IF('Strukturelle Massnahmen'!D16=0,\" \",'Strukturelle Massnahmen'!D16)","v":" "},{"$f":"IF(SUM(O32:O34)<1,\" \",SUM(O32:O34))","v":267300},{"$f":"IFERROR(_xlfn.IFS(N31=\"a\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"b\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"c\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"d\",IF(L31>M31,L31+'LzK - Standardwerte'!F11,M31+'LzK - Standardwerte'!F11)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P31>0,SUM(P31,'LzK - Standardwerte'!$F11)<$JK$21),P31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q31>0,SUM(Q31,'LzK - Standardwerte'!$F11)<$JK$21),Q31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R31>0,SUM(R31,'LzK - Standardwerte'!$F11)<$JK$21),R31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S31>0,SUM(S31,'LzK - Standardwerte'!$F11)<$JK$21),S31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T31>0,SUM(T31,'LzK - Standardwerte'!$F11)<$JK$21),T31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U31>0,SUM(U31,'LzK - Standardwerte'!$F11)<$JK$21),U31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V31>0,SUM(V31,'LzK - Standardwerte'!$F11)<$JK$21),V31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F31),ISNUMBER(E31),ISNUMBER(D31)),F31*'LzK - Standardwerte'!D11,\" \")","v":" "},null,{"$f":"$A$31","v":"Wasseranlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$31","v":"Wasseranlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B12","v":"Armatur, Apparat"},null,null,{"$f":"'LzK - Standardwerte'!C12","v":0.04},null,{"$f":"$H$79*$D$32","v":287552},{"$f":"IF('LzK - Standardwerte'!H12>1%,'LzK - Standardwerte'!H12,\" \")","v":0.6},{"$f":"$H$79*G32*$D$32","v":172531.20000000001},{"$f":"'LzK - Standardwerte'!F12","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M50>0,Grundlagen!M50,J32)","v":1985},{"$f":"IF(K32>0,K32+I32,J32+I32)","v":2015},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$88,$H$88,'Strukturelle Massnahmen'!D17=$H$89,$H$89,'Strukturelle Massnahmen'!D17=$H$90,$H$90,'Strukturelle Massnahmen'!D17=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G17>0,'Strukturelle Massnahmen'!G17,\" \"),\" \")","v":219000},{"$f":"IF(O32=\" \",L32,(_xlfn.IFS(N32=\"a\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"b\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"c\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"d\",IF(L32>M32,L32+'LzK - Standardwerte'!F12,M32+'LzK - Standardwerte'!F12))))","v":2025},{"$f":"IFERROR(IF(AND(P32>0,SUM(P32,'LzK - Standardwerte'!$F12)<$JK$21),P32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2055},{"$f":"IFERROR(IF(AND(Q32>0,SUM(Q32,'LzK - Standardwerte'!$F12)<$JK$21),Q32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(R32>0,SUM(R32,'LzK - Standardwerte'!$F12)<$JK$21),R32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(S32>0,SUM(S32,'LzK - Standardwerte'!$F12)<$JK$21),S32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T32>0,SUM(T32,'LzK - Standardwerte'!$F12)<$JK$21),T32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U32>0,SUM(U32,'LzK - Standardwerte'!$F12)<$JK$21),U32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V32>0,SUM(V32,'LzK - Standardwerte'!$F12)<$JK$21),V32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},"2025 2055 2085 2115        ",null,{"$f":"IF(OR(ISNUMBER(F32),ISNUMBER(E32),ISNUMBER(D32)),F32*'LzK - Standardwerte'!D12,\" \")","v":4313.28},null,{"$f":"$A$32","v":"Armatur, Apparat"},0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,null,{"$f":"$A$32","v":"Armatur, Apparat"},null,null,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28]
[{"$f":"'LzK - Standardwerte'!B13","v":"Versorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C13","v":0.02},null,{"$f":"$H$79*$D$33","v":143776},{"$f":"IF('LzK - Standardwerte'!H13>1%,'LzK - Standardwerte'!H13,\" \")","v":0.4},{"$f":"$H$79*G33*$D$33","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F13","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M51>0,Grundlagen!M51,J33)","v":" "},{"$f":"IF(K33>0,K33+I33,J33+I33)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$88,$H$88,'Strukturelle Massnahmen'!D18=$H$89,$H$89,'Strukturelle Massnahmen'!D18=$H$90,$H$90,'Strukturelle Massnahmen'!D18=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G18>0,'Strukturelle Massnahmen'!G18,\" \"),\" \")","v":6100},{"$f":"IF(O33=\" \",L33,(_xlfn.IFS(N33=\"a\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"b\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"c\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"d\",IF(L33>M33,L33+'LzK - Standardwerte'!F13,M33+'LzK - Standardwerte'!F13))))","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(AND(P33>0,SUM(P33,'LzK - Standardwerte'!$F13)<$JK$21),P33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q33>0,SUM(Q33,'LzK - Standardwerte'!$F13)<$JK$21),Q33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R33>0,SUM(R33,'LzK - Standardwerte'!$F13)<$JK$21),R33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S33>0,SUM(S33,'LzK - Standardwerte'!$F13)<$JK$21),S33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T33>0,SUM(T33,'LzK - Standardwerte'!$F13)<$JK$21),T33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U33>0,SUM(U33,'LzK - Standardwerte'!$F13)<$JK$21),U33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V33>0,SUM(V33,'LzK - Standardwerte'!$F13)<$JK$21),V33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$error":"#N/A"},null,{"$f":"IF(OR(ISNUMBER(F33),ISNUMBER(E33),ISNUMBER(D33)),F33*'LzK - Standardwerte'!D13,\" \")","v":2156.64},null,{"$f":"$A$33","v":"Versorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$33","v":"Versorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B14","v":"Entsorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C14","v":0.02},null,{"$f":"$H$79*$D$34","v":143776},{"$f":"IF('LzK - Standardwerte'!H14>1%,'LzK - Standardwerte'!H14,\" \")","v":0.4},{"$f":"$H$79*G34*$D$34","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F14","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M52>0,Grundlagen!M52,J34)","v":" "},{"$f":"IF(K34>0,K34+I34,J34+I34)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$88,$H$88,'Strukturelle Massnahmen'!D19=$H$89,$H$89,'Strukturelle Massnahmen'!D19=$H$90,$H$90,'Strukturelle Massnahmen'!D19=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G19>0,'Strukturelle Massnahmen'!G19,\" \"),\" \")","v":42200},{"$f":"IF(O34=\" \",L34,(_xlfn.IFS(N34=\"a\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"b\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"c\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"d\",IF(L34>M34,L34+'LzK - Standardwerte'!F14,M34+'LzK - Standardwerte'!F14))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P34>0,SUM(P34,'LzK - Standardwerte'!$F14)<$JK$21),P34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q34>0,SUM(Q34,'LzK - Standardwerte'!$F14)<$JK$21),Q34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R34>0,SUM(R34,'LzK - Standardwerte'!$F14)<$JK$21),R34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S34>0,SUM(S34,'LzK - Standardwerte'!$F14)<$JK$21),S34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T34>0,SUM(T34,'LzK - Standardwerte'!$F14)<$JK$21),T34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U34>0,SUM(U34,'LzK - Standardwerte'!$F14)<$JK$21),U34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V34>0,SUM(V34,'LzK - Standardwerte'!$F14)<$JK$21),V34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(OR(ISNUMBER(F34),ISNUMBER(E34),ISNUMBER(D34)),F34*'LzK - Standardwerte'!D14,\" \")","v":2156.64},null,{"$f":"$A$34","v":"Entsorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$34","v":"Entsorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B15","v":"Transportanlagen"},null,{"$f":"IFERROR(IF(Grundlagen!M34=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C15","v":2.01E-2},{"$f":"IF(C35=\" \",\" \",($H$79*E35))","v":" "},{"$f":"IF('LzK - Standardwerte'!H15>1%,'LzK - Standardwerte'!H15,\" \")","v":1},{"$f":"IF(C35=\" \",\" \",($H$79*G35*E35))","v":" "},{"$f":"'LzK - Standardwerte'!F15","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M53>0,Grundlagen!M53,J35)","v":" "},{"$f":"IF(C35>0,IF(K35>0,K35+I35,J35+I35),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IF('Strukturelle Massnahmen'!J20>0,'Energetische Massnahmen'!#REF!,\" \")","v":" "},{"$f":"IF('Strukturelle Massnahmen'!D20=0,\" \",'Strukturelle Massnahmen'!D20)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G20>0,'Strukturelle Massnahmen'!G20,\" \"),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N35=\"a\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"b\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"c\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"d\",IF(L35>M35,L35+'LzK - Standardwerte'!F15,M35+'LzK - Standardwerte'!F15)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P35>0,SUM(P35,'LzK - Standardwerte'!$F15)<$JK$21),P35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q35>0,SUM(Q35,'LzK - Standardwerte'!$F15)<$JK$21),Q35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R35>0,SUM(R35,'LzK - Standardwerte'!$F15)<$JK$21),R35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S35>0,SUM(S35,'LzK - Standardwerte'!$F15)<$JK$21),S35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T35>0,SUM(T35,'LzK - Standardwerte'!$F15)<$JK$21),T35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U35>0,SUM(U35,'LzK - Standardwerte'!$F15)<$JK$21),U35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V35>0,SUM(V35,'LzK - Standardwerte'!$F15)<$JK$21),V35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C35),F35*'LzK - Standardwerte'!D15,\" \")","v":" "},null,{"$f":"$A$35","v":"Transportanlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$35","v":"Transportanlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B16","v":"Äussere Wandbekleidung Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H16>1%,'LzK - Standardwerte'!H16,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F16","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M54>0,Grundlagen!M54,J36)","v":1955},{"$f":"IF(K36>0,K36+I36,J36+I36)","v":1995},null,{"$f":"IF('Strukturelle Massnahmen'!D21=0,\" \",'Strukturelle Massnahmen'!D21)","v":" "},{"$f":"SUM(O37,O38)","v":646300},{"$f":"IFERROR(_xlfn.IFS(N36=\"a\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"b\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"c\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"d\",IF(L36>M36,L36+'LzK - Standardwerte'!F16,M36+'LzK - Standardwerte'!F16)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P36>0,SUM(P36,'LzK - Standardwerte'!$F16)<$JK$21),P36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q36>0,SUM(Q36,'LzK - Standardwerte'!$F16)<$JK$21),Q36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R36>0,SUM(R36,'LzK - Standardwerte'!$F16)<$JK$21),R36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S36>0,SUM(S36,'LzK - Standardwerte'!$F16)<$JK$21),S36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T36>0,SUM(T36,'LzK - Standardwerte'!$F16)<$JK$21),T36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U36>0,SUM(U36,'LzK - Standardwerte'!$F16)<$JK$21),U36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V36>0,SUM(V36,'LzK - Standardwerte'!$F16)<$JK$21),V36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F36),ISNUMBER(E36),ISNUMBER(D36)),F36*'LzK - Standardwerte'!D16,\" \")","v":" "},null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B17","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,{"$f":"'LzK - Standardwerte'!C17","v":5.2538521611335404E-2},null,{"$f":"$H$79*$D$37","v":377688.92415956798},{"$f":"IF('LzK - Standardwerte'!H17>1%,'LzK - Standardwerte'!H17,\" \")","v":0.4},{"$f":"$H$79*G37*$D$37","v":151075.56966382719},{"$f":"'LzK - Standardwerte'!F17","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M55>0,Grundlagen!M55,J37)","v":1985},2020,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$88,$H$88,'Strukturelle Massnahmen'!D22=$H$89,$H$89,'Strukturelle Massnahmen'!D22=$H$90,$H$90,'Strukturelle Massnahmen'!D22=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G22>0,'Strukturelle Massnahmen'!G22,\" \"),\" \")","v":228000},{"$f":"IF(O37=\" \",L37,(_xlfn.IFS(N37=\"a\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"b\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"c\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"d\",IF(L37>M37,L37+'LzK - Standardwerte'!F17,M37+'LzK - Standardwerte'!F17))))","v":2060},{"$f":"IFERROR(IF(AND(P37>0,SUM(P37,'LzK - Standardwerte'!$F17)<$JK$21),P37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q37>0,SUM(Q37,'LzK - Standardwerte'!$F17)<$JK$21),Q37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(R37>0,SUM(R37,'LzK - Standardwerte'!$F17)<$JK$21),R37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S37>0,SUM(S37,'LzK - Standardwerte'!$F17)<$JK$21),S37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T37>0,SUM(T37,'LzK - Standardwerte'!$F17)<$JK$21),T37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U37>0,SUM(U37,'LzK - Standardwerte'!$F17)<$JK$21),U37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V37>0,SUM(V37,'LzK - Standardwerte'!$F17)<$JK$21),V37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},"2060 2095 2130          ",null,{"$f":"IF(OR(ISNUMBER(F37),ISNUMBER(E37),ISNUMBER(D37)),F37*'LzK - Standardwerte'!D17,\" \")","v":1510.755696638272},null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272]
[{"$f":"'LzK - Standardwerte'!B18","v":"Einbaute zu Aussenwand"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H18>1%,'LzK - Standardwerte'!H18,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F18","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M56>0,Grundlagen!M56,J38)","v":1955},1985,null,{"$f":"IF('Strukturelle Massnahmen'!D23=0,\" \",'Strukturelle Massnahmen'!D23)","v":" "},{"$f":"IF(SUM(O39:O41)<1,\" \",SUM(O39:O41))","v":418300},{"$f":"IFERROR(_xlfn.IFS(N38=\"a\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"b\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"c\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"d\",IF(L38>M38,L38+'LzK - Standardwerte'!F18,M38+'LzK - Standardwerte'!F18)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P38>0,SUM(P38,'LzK - Standardwerte'!$F18)<$JK$21),P38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q38>0,SUM(Q38,'LzK - Standardwerte'!$F18)<$JK$21),Q38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R38>0,SUM(R38,'LzK - Standardwerte'!$F18)<$JK$21),R38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S38>0,SUM(S38,'LzK - Standardwerte'!$F18)<$JK$21),S38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T38>0,SUM(T38,'LzK - Standardwerte'!$F18)<$JK$21),T38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U38>0,SUM(U38,'LzK - Standardwerte'!$F18)<$JK$21),U38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V38>0,SUM(V38,'LzK - Standardwerte'!$F18)<$JK$21),V38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F38),ISNUMBER(E38),ISNUMBER(D38)),F38*'LzK - Standardwerte'!D18,\" \")","v":" "},null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B19","v":"Fenster"},null,null,{"$f":"'LzK - Standardwerte'!C19","v":0.05},null,{"$f":"$H$79*$D$39","v":359440},{"$f":"IF('LzK - Standardwerte'!H19>1%,'LzK - Standardwerte'!H19,\" \")","v":0.8},{"$f":"$H$79*G39*$D$39","v":287552},{"$f":"'LzK - Standardwerte'!F19","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M57>0,Grundlagen!M57,J39)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$88,$H$88,'Strukturelle Massnahmen'!D24=$H$89,$H$89,'Strukturelle Massnahmen'!D24=$H$90,$H$90,'Strukturelle Massnahmen'!D24=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G24>0,'Strukturelle Massnahmen'!G24,\" \"),\" \")","v":241300},{"$f":"IF(O39=\" \",L39,(_xlfn.IFS(N39=\"a\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"b\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"c\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"d\",IF(L39>M39,L39+'LzK - Standardwerte'!F19,M39+'LzK - Standardwerte'!F19))))","v":2050},{"$f":"IFERROR(IF(AND(P39>0,SUM(P39,'LzK - Standardwerte'!$F19)<$JK$21),P39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q39>0,SUM(Q39,'LzK - Standardwerte'!$F19)<$JK$21),Q39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R39>0,SUM(R39,'LzK - Standardwerte'!$F19)<$JK$21),R39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S39>0,SUM(S39,'LzK - Standardwerte'!$F19)<$JK$21),S39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T39>0,SUM(T39,'LzK - Standardwerte'!$F19)<$JK$21),T39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U39>0,SUM(U39,'LzK - Standardwerte'!$F19)<$JK$21),U39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V39>0,SUM(V39,'LzK - Standardwerte'!$F19)<$JK$21),V39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F39),ISNUMBER(E39),ISNUMBER(D39)),F39*'LzK - Standardwerte'!D19,\" \")","v":1437.76},null,{"$f":"$A$39","v":"Fenster"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$39","v":"Fenster"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B20","v":"Türen"},null,null,{"$f":"'LzK - Standardwerte'!C20","v":7.4999999999999997E-3},null,{"$f":"$H$79*$D$40","v":53916},{"$f":"IF('LzK - Standardwerte'!H20>1%,'LzK - Standardwerte'!H20,\" \")","v":0.8},{"$f":"$H$79*G40*$D$40","v":43132.799999999996},{"$f":"'LzK - Standardwerte'!F20","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M58>0,Grundlagen!M58,J40)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$88,$H$88,'Strukturelle Massnahmen'!D25=$H$89,$H$89,'Strukturelle Massnahmen'!D25=$H$90,$H$90,'Strukturelle Massnahmen'!D25=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G25>0,'Strukturelle Massnahmen'!G25,\" \"),\" \")","v":42900},{"$f":"IF(O40=\" \",L40,(_xlfn.IFS(N40=\"a\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"b\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"c\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"d\",IF(L40>M40,L40+'LzK - Standardwerte'!F20,M40+'LzK - Standardwerte'!F20))))","v":2050},{"$f":"IFERROR(IF(AND(P40>0,SUM(P40,'LzK - Standardwerte'!$F20)<$JK$21),P40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q40>0,SUM(Q40,'LzK - Standardwerte'!$F20)<$JK$21),Q40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R40>0,SUM(R40,'LzK - Standardwerte'!$F20)<$JK$21),R40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S40>0,SUM(S40,'LzK - Standardwerte'!$F20)<$JK$21),S40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T40>0,SUM(T40,'LzK - Standardwerte'!$F20)<$JK$21),T40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U40>0,SUM(U40,'LzK - Standardwerte'!$F20)<$JK$21),U40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V40>0,SUM(V40,'LzK - Standardwerte'!$F20)<$JK$21),V40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F40),ISNUMBER(E40),ISNUMBER(D40)),F40*'LzK - Standardwerte'!D20,\" \")","v":215.66400000000002},null,{"$f":"$A$40","v":"Türen"},0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,null,{"$f":"$A$40","v":"Türen"},null,null,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002]
[{"$f":"'LzK - Standardwerte'!B21","v":"Sonnenschutz"},null,null,{"$f":"'LzK - Standardwerte'!C21","v":0.02},null,{"$f":"$H$79*$D$41","v":143776},{"$f":"IF('LzK - Standardwerte'!H21>1%,'LzK - Standardwerte'!H21,\" \")","v":0.8},{"$f":"$H$79*G41*$D$41","v":115020.8},{"$f":"'LzK - Standardwerte'!F21","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M59>0,Grundlagen!M59,J41)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$88,$H$88,'Strukturelle Massnahmen'!D26=$H$89,$H$89,'Strukturelle Massnahmen'!D26=$H$90,$H$90,'Strukturelle Massnahmen'!D26=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G26>0,'Strukturelle Massnahmen'!G26,\" \"),\" \")","v":134100},{"$f":"IF(O41=\" \",L41,(_xlfn.IFS(N41=\"a\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"b\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"c\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"d\",IF(L41>M41,L41+'LzK - Standardwerte'!F21,M41+'LzK - Standardwerte'!F21))))","v":2065},{"$f":"IFERROR(IF(AND(P41>0,SUM(P41,'LzK - Standardwerte'!$F21)<$JK$21),P41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q41>0,SUM(Q41,'LzK - Standardwerte'!$F21)<$JK$21),Q41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R41>0,SUM(R41,'LzK - Standardwerte'!$F21)<$JK$21),R41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S41>0,SUM(S41,'LzK - Standardwerte'!$F21)<$JK$21),S41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T41>0,SUM(T41,'LzK - Standardwerte'!$F21)<$JK$21),T41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U41>0,SUM(U41,'LzK - Standardwerte'!$F21)<$JK$21),U41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V41>0,SUM(V41,'LzK - Standardwerte'!$F21)<$JK$21),V41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F41),ISNUMBER(E41),ISNUMBER(D41)),F41*'LzK - Standardwerte'!D21,\" \")","v":575.10400000000004},null,{"$f":"$A$41","v":"Sonnenschutz"},0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,null,{"$f":"$A$41","v":"Sonnenschutz"},null,null,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004]
[{"$f":"'LzK - Standardwerte'!B22","v":"Bedachung Gebäude "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H22>1%,'LzK - Standardwerte'!H22,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F22","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M60>0,Grundlagen!M60,J42)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D27=0,\" \",'Strukturelle Massnahmen'!D27)","v":" "},{"$f":"SUM(O43,O46)","v":511100},{"$f":"IFERROR(_xlfn.IFS(N42=\"a\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"b\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"c\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"d\",IF(L42>M42,L42+'LzK - Standardwerte'!F22,M42+'LzK - Standardwerte'!F22)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P42>0,SUM(P42,'LzK - Standardwerte'!$F22)<$JK$21),P42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q42>0,SUM(Q42,'LzK - Standardwerte'!$F22)<$JK$21),Q42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R42>0,SUM(R42,'LzK - Standardwerte'!$F22)<$JK$21),R42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S42>0,SUM(S42,'LzK - Standardwerte'!$F22)<$JK$21),S42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T42>0,SUM(T42,'LzK - Standardwerte'!$F22)<$JK$21),T42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U42>0,SUM(U42,'LzK - Standardwerte'!$F22)<$JK$21),U42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V42>0,SUM(V42,'LzK - Standardwerte'!$F22)<$JK$21),V42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F42),ISNUMBER(E42),ISNUMBER(D42)),F42*'LzK - Standardwerte'!D22,\" \")","v":" "},null,{"$f":"$A$42","v":"Bedachung Gebäude "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$42","v":"Bedachung Gebäude "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B23","v":"Dachhaut"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H23>1%,'LzK - Standardwerte'!H23,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F23","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M61>0,Grundlagen!M61,J43)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D28=0,\" \",'Strukturelle Massnahmen'!D28)","v":" "},{"$f":"IF(SUM(O44:O45)<1,\" \",SUM(O44:O45))","v":407400},{"$f":"IFERROR(_xlfn.IFS(N43=\"a\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"b\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"c\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"d\",IF(L43>M43,L43+'LzK - Standardwerte'!F23,M43+'LzK - Standardwerte'!F23)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P43>0,SUM(P43,'LzK - Standardwerte'!$F23)<$JK$21),P43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q43>0,SUM(Q43,'LzK - Standardwerte'!$F23)<$JK$21),Q43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R43>0,SUM(R43,'LzK - Standardwerte'!$F23)<$JK$21),R43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S43>0,SUM(S43,'LzK - Standardwerte'!$F23)<$JK$21),S43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T43>0,SUM(T43,'LzK - Standardwerte'!$F23)<$JK$21),T43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U43>0,SUM(U43,'LzK - Standardwerte'!$F23)<$JK$21),U43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V43>0,SUM(V43,'LzK - Standardwerte'!$F23)<$JK$21),V43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F43),ISNUMBER(E43),ISNUMBER(D43)),F43*'LzK - Standardwerte'!D23,\" \")","v":" "},null,{"$f":"$A$43","v":"Dachhaut"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$43","v":"Dachhaut"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B24","v":"Flachdach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Flachdach\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C24","v":0.05},{"$f":"IF(C44=\" \",\" \",($H$79*E44))","v":" "},{"$f":"IF('LzK - Standardwerte'!H24>1%,'LzK - Standardwerte'!H24,\" \")","v":0.6},{"$f":"IF(C44=\" \",\" \",($H$79*G44*E44))","v":" "},{"$f":"'LzK - Standardwerte'!F24","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M62>0,Grundlagen!M62,J44)","v":" "},{"$f":"IF(C44>0,IF(K44>0,K44+I44,J44+I44),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$88,$H$88,'Strukturelle Massnahmen'!D29=$H$89,$H$89,'Strukturelle Massnahmen'!D29=$H$90,$H$90,'Strukturelle Massnahmen'!D29=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G29>0,'Strukturelle Massnahmen'!G29,\" \"),\" \")","v":" "},{"$f":"IF(O44=\" \",L44,(_xlfn.IFS(N44=\"a\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"b\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"c\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"d\",IF(L44>M44,L44+'LzK - Standardwerte'!F24,M44+'LzK - Standardwerte'!F24))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P44>0,SUM(P44,'LzK - Standardwerte'!$F24)<$JK$21),P44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q44>0,SUM(Q44,'LzK - Standardwerte'!$F24)<$JK$21),Q44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R44>0,SUM(R44,'LzK - Standardwerte'!$F24)<$JK$21),R44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S44>0,SUM(S44,'LzK - Standardwerte'!$F24)<$JK$21),S44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T44>0,SUM(T44,'LzK - Standardwerte'!$F24)<$JK$21),T44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U44>0,SUM(U44,'LzK - Standardwerte'!$F24)<$JK$21),U44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V44>0,SUM(V44,'LzK - Standardwerte'!$F24)<$JK$21),V44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C44),F44*'LzK - Standardwerte'!D24,\" \")","v":" "},null,{"$f":"$A$44","v":"Flachdach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$44","v":"Flachdach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B25","v":"Geneigtes Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Steildach\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C25","v":0.05},{"$f":"IF(C45=\" \",\" \",($H$79*E45))","v":359440},{"$f":"IF('LzK - Standardwerte'!H25>1%,'LzK - Standardwerte'!H25,\" \")","v":0.4},{"$f":"IF(C45=\" \",\" \",($H$79*G45*E45))","v":143776},{"$f":"'LzK - Standardwerte'!F25","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M63>0,Grundlagen!M63,J45)","v":1985},{"$f":"IF(C45>0,IF(K45>0,K45+I45,J45+I45),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$88,$H$88,'Strukturelle Massnahmen'!D30=$H$89,$H$89,'Strukturelle Massnahmen'!D30=$H$90,$H$90,'Strukturelle Massnahmen'!D30=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G30>0,'Strukturelle Massnahmen'!G30,\" \"),\" \")","v":407400},{"$f":"IF(O45=\" \",L45,(_xlfn.IFS(N45=\"a\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"b\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"c\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"d\",IF(L45>M45,L45+'LzK - Standardwerte'!F25,M45+'LzK - Standardwerte'!F25))))","v":2065},{"$f":"IFERROR(IF(AND(P45>0,SUM(P45,'LzK - Standardwerte'!$F25)<$JK$21),P45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q45>0,SUM(Q45,'LzK - Standardwerte'!$F25)<$JK$21),Q45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R45>0,SUM(R45,'LzK - Standardwerte'!$F25)<$JK$21),R45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S45>0,SUM(S45,'LzK - Standardwerte'!$F25)<$JK$21),S45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T45>0,SUM(T45,'LzK - Standardwerte'!$F25)<$JK$21),T45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U45>0,SUM(U45,'LzK - Standardwerte'!$F25)<$JK$21),U45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V45>0,SUM(V45,'LzK - Standardwerte'!$F25)<$JK$21),V45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(ISNUMBER(C45),F45*'LzK - Standardwerte'!D25,\" \")","v":718.88},null,{"$f":"$A$45","v":"Geneigtes Dach"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$45","v":"Geneigtes Dach"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B26","v":"Einbaute zu Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C26","v":0.01},{"$f":"IF(C46=\" \",\" \",($H$79*E46))","v":71888},{"$f":"IF('LzK - Standardwerte'!H26>1%,'LzK - Standardwerte'!H26,\" \")","v":0.6},{"$f":"IF(C46=\" \",\" \",($H$79*G46*E46))","v":43132.800000000003},{"$f":"'LzK - Standardwerte'!F26","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M64>0,Grundlagen!M64,J46)","v":" "},{"$f":"IF(C46>0,IF(K46>0,K46+I46,J46+I46),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$88,$H$88,'Strukturelle Massnahmen'!D31=$H$89,$H$89,'Strukturelle Massnahmen'!D31=$H$90,$H$90,'Strukturelle Massnahmen'!D31=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G31>0,'Strukturelle Massnahmen'!G31,\" \"),\" \")","v":103700},{"$f":"IF(O46=\" \",L46,(_xlfn.IFS(N46=\"a\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"b\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"c\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"d\",IF(L46>M46,L46+'LzK - Standardwerte'!F26,M46+'LzK - Standardwerte'!F26))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P46>0,SUM(P46,'LzK - Standardwerte'!$F26)<$JK$21),P46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q46>0,SUM(Q46,'LzK - Standardwerte'!$F26)<$JK$21),Q46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R46>0,SUM(R46,'LzK - Standardwerte'!$F26)<$JK$21),R46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S46>0,SUM(S46,'LzK - Standardwerte'!$F26)<$JK$21),S46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T46>0,SUM(T46,'LzK - Standardwerte'!$F26)<$JK$21),T46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U46>0,SUM(U46,'LzK - Standardwerte'!$F26)<$JK$21),U46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V46>0,SUM(V46,'LzK - Standardwerte'!$F26)<$JK$21),V46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(ISNUMBER(C46),F46*'LzK - Standardwerte'!D26,\" \")","v":143.77600000000001},null,{"$f":"$A$46","v":"Einbaute zu Dach"},0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,null,{"$f":"$A$46","v":"Einbaute zu Dach"},null,null,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001]
[{"$f":"'LzK - Standardwerte'!B27","v":"Ausbau Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H27>1%,'LzK - Standardwerte'!H27,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F27","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M65>0,Grundlagen!M65,J47)","v":1955},{"$f":"IF(K47>0,K47+I47,J47+I47)","v":1990},null,{"$f":"IF('Strukturelle Massnahmen'!D32=0,\" \",'Strukturelle Massnahmen'!D32)","v":" "},{"$f":"SUM(O48,O50,O53,O54,O55)","v":904700},{"$f":"IFERROR(_xlfn.IFS(N47=\"a\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"b\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"c\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"d\",IF(L47>M47,L47+'LzK - Standardwerte'!F27,M47+'LzK - Standardwerte'!F27)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P47>0,SUM(P47,'LzK - Standardwerte'!$F27)<$JK$21),P47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q47>0,SUM(Q47,'LzK - Standardwerte'!$F27)<$JK$21),Q47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R47>0,SUM(R47,'LzK - Standardwerte'!$F27)<$JK$21),R47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S47>0,SUM(S47,'LzK - Standardwerte'!$F27)<$JK$21),S47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T47>0,SUM(T47,'LzK - Standardwerte'!$F27)<$JK$21),T47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U47>0,SUM(U47,'LzK - Standardwerte'!$F27)<$JK$21),U47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V47>0,SUM(V47,'LzK - Standardwerte'!$F27)<$JK$21),V47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F47),ISNUMBER(E47),ISNUMBER(D47)),F47*'LzK - Standardwerte'!D27,\" \")","v":" "},null,{"$f":"$A$47","v":"Ausbau Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$47","v":"Ausbau Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B28","v":"Trennwand Tür, Tor"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H28>1%,'LzK - Standardwerte'!H28,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F28","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M66>0,Grundlagen!M66,J48)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D33=0,\" \",'Strukturelle Massnahmen'!D33)","v":" "},{"$f":"IF(SUM(O49)<1,\" \",SUM(O49))","v":254600},{"$f":"IFERROR(_xlfn.IFS(N48=\"a\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"b\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"c\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"d\",IF(L48>M48,L48+'LzK - Standardwerte'!F28,M48+'LzK - Standardwerte'!F28)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P48>0,SUM(P48,'LzK - Standardwerte'!$F28)<$JK$21),P48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q48>0,SUM(Q48,'LzK - Standardwerte'!$F28)<$JK$21),Q48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R48>0,SUM(R48,'LzK - Standardwerte'!$F28)<$JK$21),R48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S48>0,SUM(S48,'LzK - Standardwerte'!$F28)<$JK$21),S48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T48>0,SUM(T48,'LzK - Standardwerte'!$F28)<$JK$21),T48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U48>0,SUM(U48,'LzK - Standardwerte'!$F28)<$JK$21),U48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V48>0,SUM(V48,'LzK - Standardwerte'!$F28)<$JK$21),V48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F48),ISNUMBER(E48),ISNUMBER(D48)),F48*'LzK - Standardwerte'!D28,\" \")","v":" "},null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B29","v":"Innentür"},null,null,{"$f":"'LzK - Standardwerte'!C29","v":2.5735853440924793E-2},null,{"$f":"$H$79*$D$49","v":185009.90321612015},{"$f":"IF('LzK - Standardwerte'!H29>1%,'LzK - Standardwerte'!H29,\" \")","v":0.4},{"$f":"$H$79*G49*$D$49","v":74003.961286448059},{"$f":"'LzK - Standardwerte'!F29","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M67>0,Grundlagen!M67,J49)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$88,$H$88,'Strukturelle Massnahmen'!D34=$H$89,$H$89,'Strukturelle Massnahmen'!D34=$H$90,$H$90,'Strukturelle Massnahmen'!D34=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G34>0,'Strukturelle Massnahmen'!G34,\" \"),\" \")","v":254600},{"$f":"IF(O49=\" \",L49,(_xlfn.IFS(N49=\"a\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"b\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"c\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"d\",IF(L49>M49,L49+'LzK - Standardwerte'!F29,M49+'LzK - Standardwerte'!F29))))","v":2065},{"$f":"IFERROR(IF(AND(P49>0,SUM(P49,'LzK - Standardwerte'!$F29)<$JK$21),P49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q49>0,SUM(Q49,'LzK - Standardwerte'!$F29)<$JK$21),Q49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R49>0,SUM(R49,'LzK - Standardwerte'!$F29)<$JK$21),R49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S49>0,SUM(S49,'LzK - Standardwerte'!$F29)<$JK$21),S49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T49>0,SUM(T49,'LzK - Standardwerte'!$F29)<$JK$21),T49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U49>0,SUM(U49,'LzK - Standardwerte'!$F29)<$JK$21),U49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V49>0,SUM(V49,'LzK - Standardwerte'!$F29)<$JK$21),V49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F49),ISNUMBER(E49),ISNUMBER(D49)),F49*'LzK - Standardwerte'!D29,\" \")","v":925.04951608060071},null,{"$f":"$A$49","v":"Innentür"},0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,null,{"$f":"$A$49","v":"Innentür"},null,null,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071]
[{"$f":"'LzK - Standardwerte'!B30","v":"Bodenbelag"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H30>1%,'LzK - Standardwerte'!H30,\" \")","v":0.4},null,{"$f":"'LzK - Standardwerte'!F30","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M68>0,Grundlagen!M68,J50)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D35=0,\" \",'Strukturelle Massnahmen'!D35)","v":" "},{"$f":"IF(SUM(O51:O52)<1,\" \",SUM(O51:O52))","v":107200},{"$f":"IFERROR(_xlfn.IFS(N50=\"a\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"b\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"c\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"d\",IF(L50>M50,L50+'LzK - Standardwerte'!F30,M50+'LzK - Standardwerte'!F30)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P50>0,SUM(P50,'LzK - Standardwerte'!$F30)<$JK$21),P50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q50>0,SUM(Q50,'LzK - Standardwerte'!$F30)<$JK$21),Q50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R50>0,SUM(R50,'LzK - Standardwerte'!$F30)<$JK$21),R50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S50>0,SUM(S50,'LzK - Standardwerte'!$F30)<$JK$21),S50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T50>0,SUM(T50,'LzK - Standardwerte'!$F30)<$JK$21),T50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U50>0,SUM(U50,'LzK - Standardwerte'!$F30)<$JK$21),U50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V50>0,SUM(V50,'LzK - Standardwerte'!$F30)<$JK$21),V50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F50),ISNUMBER(E50),ISNUMBER(D50)),F50*'LzK - Standardwerte'!D30,\" \")","v":" "},null,{"$f":"$A$50","v":"Bodenbelag"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$50","v":"Bodenbelag"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B31","v":"Unterkonstruktion zu Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C31","v":2.5866775898842904E-2},null,{"$f":"$H$79*$D$51","v":185951.07858160188},{"$f":"IF('LzK - Standardwerte'!H31>1%,'LzK - Standardwerte'!H31,\" \")","v":0.2},{"$f":"$H$79*G51*$D$51","v":37190.215716320374},{"$f":"'LzK - Standardwerte'!F31","v":100},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M69>0,Grundlagen!M69,J51)","v":2005},2105,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$88,$H$88,'Strukturelle Massnahmen'!D36=$H$89,$H$89,'Strukturelle Massnahmen'!D36=$H$90,$H$90,'Strukturelle Massnahmen'!D36=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G36>0,'Strukturelle Massnahmen'!G36,\" \"),\" \")","v":" "},{"$f":"IF(O51=\" \",L51,(_xlfn.IFS(N51=\"a\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"b\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"c\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"d\",IF(L51>M51,L51+'LzK - Standardwerte'!F31,M51+'LzK - Standardwerte'!F31))))","v":2105},{"$f":"IFERROR(IF(AND(P51>0,SUM(P51,'LzK - Standardwerte'!$F31)<$JK$21),P51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q51>0,SUM(Q51,'LzK - Standardwerte'!$F31)<$JK$21),Q51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R51>0,SUM(R51,'LzK - Standardwerte'!$F31)<$JK$21),R51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S51>0,SUM(S51,'LzK - Standardwerte'!$F31)<$JK$21),S51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T51>0,SUM(T51,'LzK - Standardwerte'!$F31)<$JK$21),T51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U51>0,SUM(U51,'LzK - Standardwerte'!$F31)<$JK$21),U51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V51>0,SUM(V51,'LzK - Standardwerte'!$F31)<$JK$21),V51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(OR(ISNUMBER(F51),ISNUMBER(E51),ISNUMBER(D51)),F51*'LzK - Standardwerte'!D31,\" \")","v":929.75539290800941},null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},null,null,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,37190.215716320374,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941]
[{"$f":"'LzK - Standardwerte'!B32","v":"Fertiger Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C32","v":0.04},null,{"$f":"$H$79*$D$52","v":287552},{"$f":"IF('LzK - Standardwerte'!H32>1%,'LzK - Standardwerte'!H32,\" \")","v":0.4},{"$f":"$H$79*G52*$D$52","v":115020.8},{"$f":"'LzK - Standardwerte'!F32","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M70>0,Grundlagen!M70,J52)","v":2005},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$88,$H$88,'Strukturelle Massnahmen'!D37=$H$89,$H$89,'Strukturelle Massnahmen'!D37=$H$90,$H$90,'Strukturelle Massnahmen'!D37=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G37>0,'Strukturelle Massnahmen'!G37,\" \"),\" \")","v":107200},{"$f":"IF(O52=\" \",L52,(_xlfn.IFS(N52=\"a\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"b\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"c\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"d\",IF(L52>M52,L52+'LzK - Standardwerte'!F32,M52+'LzK - Standardwerte'!F32))))","v":2065},{"$f":"IFERROR(IF(AND(P52>0,SUM(P52,'LzK - Standardwerte'!$F32)<$JK$21),P52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q52>0,SUM(Q52,'LzK - Standardwerte'!$F32)<$JK$21),Q52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(R52>0,SUM(R52,'LzK - Standardwerte'!$F32)<$JK$21),R52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S52>0,SUM(S52,'LzK - Standardwerte'!$F32)<$JK$21),S52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T52>0,SUM(T52,'LzK - Standardwerte'!$F32)<$JK$21),T52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U52>0,SUM(U52,'LzK - Standardwerte'!$F32)<$JK$21),U52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V52>0,SUM(V52,'LzK - Standardwerte'!$F32)<$JK$21),V52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},"2065 2095 2125          ",null,{"$f":"IF(OR(ISNUMBER(F52),ISNUMBER(E52),ISNUMBER(D52)),F52*'LzK - Standardwerte'!D32,\" \")","v":1437.76},null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B33","v":"Wandbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C33","v":0.05},null,{"$f":"$H$79*$D$53","v":359440},{"$f":"IF('LzK - Standardwerte'!H33>1%,'LzK - Standardwerte'!H33,\" \")","v":0.4},{"$f":"$H$79*G53*$D$53","v":143776},{"$f":"'LzK - Standardwerte'!F33","v":20},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M71>0,Grundlagen!M71,J53)","v":2015},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$88,$H$88,'Strukturelle Massnahmen'!D38=$H$89,$H$89,'Strukturelle Massnahmen'!D38=$H$90,$H$90,'Strukturelle Massnahmen'!D38=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G38>0,'Strukturelle Massnahmen'!G38,\" \"),\" \")","v":" "},{"$f":"IF(O53=\" \",L53,(_xlfn.IFS(N53=\"a\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"b\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"c\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"d\",IF(L53>M53,L53+'LzK - Standardwerte'!F33,M53+'LzK - Standardwerte'!F33))))","v":2035},{"$f":"IFERROR(IF(AND(P53>0,SUM(P53,'LzK - Standardwerte'!$F33)<$JK$21),P53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2055},{"$f":"IFERROR(IF(AND(Q53>0,SUM(Q53,'LzK - Standardwerte'!$F33)<$JK$21),Q53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(R53>0,SUM(R53,'LzK - Standardwerte'!$F33)<$JK$21),R53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(S53>0,SUM(S53,'LzK - Standardwerte'!$F33)<$JK$21),S53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(T53>0,SUM(T53,'LzK - Standardwerte'!$F33)<$JK$21),T53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(U53>0,SUM(U53,'LzK - Standardwerte'!$F33)<$JK$21),U53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V53>0,SUM(V53,'LzK - Standardwerte'!$F33)<$JK$21),V53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},"2035 2055 2075 2095 2115 2135    ",null,{"$f":"IF(OR(ISNUMBER(F53),ISNUMBER(E53),ISNUMBER(D53)),F53*'LzK - Standardwerte'!D33,\" \")","v":1797.2},null,{"$f":"$A$53","v":"Wandbekleidung"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$53","v":"Wandbekleidung"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[{"$f":"'LzK - Standardwerte'!B34","v":"Deckenbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C34","v":0.03},null,{"$f":"$H$79*$D$54","v":215664},{"$f":"IF('LzK - Standardwerte'!H34>1%,'LzK - Standardwerte'!H34,\" \")","v":0.4},{"$f":"$H$79*G54*$D$54","v":86265.599999999991},{"$f":"'LzK - Standardwerte'!F34","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M72>0,Grundlagen!M72,J54)","v":2015},2045,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$88,$H$88,'Strukturelle Massnahmen'!D39=$H$89,$H$89,'Strukturelle Massnahmen'!D39=$H$90,$H$90,'Strukturelle Massnahmen'!D39=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G39>0,'Strukturelle Massnahmen'!G39,\" \"),\" \")","v":" "},{"$f":"IF(O54=\" \",L54,(_xlfn.IFS(N54=\"a\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"b\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"c\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"d\",IF(L54>M54,L54+'LzK - Standardwerte'!F34,M54+'LzK - Standardwerte'!F34))))","v":2045},{"$f":"IFERROR(IF(AND(P54>0,SUM(P54,'LzK - Standardwerte'!$F34)<$JK$21),P54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q54>0,SUM(Q54,'LzK - Standardwerte'!$F34)<$JK$21),Q54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(R54>0,SUM(R54,'LzK - Standardwerte'!$F34)<$JK$21),R54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(S54>0,SUM(S54,'LzK - Standardwerte'!$F34)<$JK$21),S54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T54>0,SUM(T54,'LzK - Standardwerte'!$F34)<$JK$21),T54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U54>0,SUM(U54,'LzK - Standardwerte'!$F34)<$JK$21),U54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V54>0,SUM(V54,'LzK - Standardwerte'!$F34)<$JK$21),V54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},"2045 2075 2105 2135        ",null,{"$f":"IF(OR(ISNUMBER(F54),ISNUMBER(E54),ISNUMBER(D54)),F54*'LzK - Standardwerte'!D34,\" \")","v":1078.32},null,{"$f":"$A$54","v":"Deckenbekleidung"},0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,null,{"$f":"$A$54","v":"Deckenbekleidung"},null,null,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32]
[{"$f":"'LzK - Standardwerte'!B35","v":"Einbauten"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H35>1%,'LzK - Standardwerte'!H35,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F35","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M73>0,Grundlagen!M73,J55)","v":1955},1980,null,{"$f":"IF('Strukturelle Massnahmen'!D40=0,\" \",'Strukturelle Massnahmen'!D40)","v":" "},{"$f":"IF(SUM(O56:O57)<1,\" \",SUM(O56:O57))","v":542900},{"$f":"IFERROR(_xlfn.IFS(N55=\"a\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"b\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"c\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"d\",IF(L55>M55,L55+'LzK - Standardwerte'!F35,M55+'LzK - Standardwerte'!F35)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P55>0,SUM(P55,'LzK - Standardwerte'!$F35)<$JK$21),P55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q55>0,SUM(Q55,'LzK - Standardwerte'!$F35)<$JK$21),Q55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R55>0,SUM(R55,'LzK - Standardwerte'!$F35)<$JK$21),R55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S55>0,SUM(S55,'LzK - Standardwerte'!$F35)<$JK$21),S55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T55>0,SUM(T55,'LzK - Standardwerte'!$F35)<$JK$21),T55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U55>0,SUM(U55,'LzK - Standardwerte'!$F35)<$JK$21),U55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V55>0,SUM(V55,'LzK - Standardwerte'!$F35)<$JK$21),V55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F55),ISNUMBER(E55),ISNUMBER(D55)),F55*'LzK - Standardwerte'!D35,\" \")","v":" "},null,{"$f":"$A$55","v":"Einbauten"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$55","v":"Einbauten"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B36","v":"Einbauschrank, Regal"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C36","v":1.7809800486211266E-2},{"$f":"IF(C56=\" \",\" \",($H$79*E56))","v":128031.09373527556},{"$f":"IF('LzK - Standardwerte'!H36>1%,'LzK - Standardwerte'!H36,\" \")","v":0.6},{"$f":"IF(C56=\" \",\" \",($H$79*G56*E56))","v":76818.656241165329},{"$f":"'LzK - Standardwerte'!F36","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M74>0,Grundlagen!M74,J56)","v":1985},{"$f":"IF(C56>0,IF(K56>0,K56+I56,J56+I56),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$88,$H$88,'Strukturelle Massnahmen'!D41=$H$89,$H$89,'Strukturelle Massnahmen'!D41=$H$90,$H$90,'Strukturelle Massnahmen'!D41=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G41>0,'Strukturelle Massnahmen'!G41,\" \"),\" \")","v":" "},{"$f":"IF(O56=\" \",L56,(_xlfn.IFS(N56=\"a\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"b\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"c\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"d\",IF(L56>M56,L56+'LzK - Standardwerte'!F36,M56+'LzK - Standardwerte'!F36))))","v":2045},{"$f":"IFERROR(IF(AND(P56>0,SUM(P56,'LzK - Standardwerte'!$F36)<$JK$21),P56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q56>0,SUM(Q56,'LzK - Standardwerte'!$F36)<$JK$21),Q56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R56>0,SUM(R56,'LzK - Standardwerte'!$F36)<$JK$21),R56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S56>0,SUM(S56,'LzK - Standardwerte'!$F36)<$JK$21),S56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T56>0,SUM(T56,'LzK - Standardwerte'!$F36)<$JK$21),T56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U56>0,SUM(U56,'LzK - Standardwerte'!$F36)<$JK$21),U56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V56>0,SUM(V56,'LzK - Standardwerte'!$F36)<$JK$21),V56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},"2045 2105            ",null,{"$f":"IF(ISNUMBER(C56),F56*'LzK - Standardwerte'!D36,\" \")","v":640.15546867637784},null,{"$f":"$A$56","v":"Einbauschrank, Regal"},0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,null,{"$f":"$A$56","v":"Einbauschrank, Regal"},null,null,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784]
[{"$f":"'LzK - Standardwerte'!B37","v":"Einbauküche"},null,null,{"$f":"'LzK - Standardwerte'!C37","v":0.05},{"$f":"D57+E56","v":6.7809800486211269E-2},{"$f":"IF($C$56>0,($H$79*$D$57),$H$79*$E$57)","v":359440},{"$f":"IF('LzK - Standardwerte'!H37>1%,'LzK - Standardwerte'!H37,\" \")","v":0.6},{"$f":"IF($C$56>0,($H$79*G57*$D$57),$H$79*G57*$E$57)","v":215664},{"$f":"'LzK - Standardwerte'!F37","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M75>0,Grundlagen!M75,J57)","v":1985},{"$f":"IF(K57>0,K57+I57,J57+I57)","v":2010},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$88,$H$88,'Strukturelle Massnahmen'!D42=$H$89,$H$89,'Strukturelle Massnahmen'!D42=$H$90,$H$90,'Strukturelle Massnahmen'!D42=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!G42>0,'Strukturelle Massnahmen'!G42,\" \"),\" \")","v":542900},{"$f":"IF(O57=\" \",L57,(_xlfn.IFS(N57=\"a\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"b\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"c\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"d\",IF(L57>M57,L57+'LzK - Standardwerte'!F37,M57+'LzK - Standardwerte'!F37))))","v":2025},{"$f":"IFERROR(IF(AND(P57>0,SUM(P57,'LzK - Standardwerte'!$F37)<$JK$21),P57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2050},{"$f":"IFERROR(IF(AND(Q57>0,SUM(Q57,'LzK - Standardwerte'!$F37)<$JK$21),Q57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(R57>0,SUM(R57,'LzK - Standardwerte'!$F37)<$JK$21),R57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(S57>0,SUM(S57,'LzK - Standardwerte'!$F37)<$JK$21),S57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(T57>0,SUM(T57,'LzK - Standardwerte'!$F37)<$JK$21),T57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U57>0,SUM(U57,'LzK - Standardwerte'!$F37)<$JK$21),U57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V57>0,SUM(V57,'LzK - Standardwerte'!$F37)<$JK$21),V57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},"2025 2050 2075 2100 2125      ",null,{"$f":"IF(OR(ISNUMBER(F57),ISNUMBER(E57),ISNUMBER(D57)),F57*'LzK - Standardwerte'!D37,\" \")","v":1797.2},null,{"$f":"$A$57","v":"Einbauküche"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$57","v":"Einbauküche"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[]
["Bauwerkskosten",null,null,null,null,{"$f":"H79","v":7188800},{"$f":"H59/H79","v":0.44378882359312838},{"$f":"SUM(H23:H57)","v":3190309.0950462813},null,null,null,null,{"$f":"Grundlagen!B11","v":2025},null,{"$f":"ROUND(SUM(O23,O25,O36,O42,O47),-4)","v":3080000},null,null,null,null,null,null,null,null,"CHF (Bauwerkskosten)",null,{"$f":"SUM(Z22:Z57)","v":46921.367759844092},null,"Total",{"$f":"SUM(AC23:AC57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,388195.2,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,null,"Total",{"$f":"AY65","v":53000},{"$f":"AZ72","v":47000},{"$f":"SUM(BA23:BA57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,197692,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,163084.25624116533,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,546348.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,316307.20000000001,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,204991.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(DM23:DM57)","v":0},46921.367759844092,0,46921.367759844092,447821.56128644804,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,281224.692138521,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,776390.4,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,226447.2,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(FY23:FY57)","v":409872.36966382718},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,546348.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,590585.63324393379,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,53916,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,507671.89213852107,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,661369.59999999998,46921.367759844092,0,46921.367759844092,{"$f":"SUM(IK23:IK57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,240935.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,283957.59999999998,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS zum jeweiligen Zeitpunkt",null,null,{"$f":"BA59/((1+$H$83)^(BA20-10))","v":0},null,{"$f":"BC59/((1+$H$83)^(BC20-10))","v":0},null,{"$f":"BE59/((1+$H$83)^(BE20-10))","v":0},null,{"$f":"BG59/((1+$H$83)^(BG20-10))","v":0},null,{"$f":"BI59/((1+$H$83)^(BI20-10))","v":177310.5659797113},null,{"$f":"BK59/((1+$H$83)^(BK20-10))","v":0},null,{"$f":"BM59/((1+$H$83)^(BM20-10))","v":0},null,{"$f":"BO59/((1+$H$83)^(BO20-10))","v":0},null,{"$f":"BQ59/((1+$H$83)^(BQ20-10))","v":0},null,{"$f":"BS59/((1+$H$83)^(BS20-10))","v":0},null,{"$f":"BU59/((1+$H$83)^(BU20-10))","v":0},null,{"$f":"BW59/((1+$H$83)^(BW20-10))","v":0},null,{"$f":"BY59/((1+$H$83)^(BY20-10))","v":0},null,{"$f":"CA59/((1+$H$83)^(CA20-10))","v":0},null,{"$f":"CC59/((1+$H$83)^(CC20-10))","v":117665.3525399856},null,{"$f":"CE59/((1+$H$83)^(CE20-10))","v":0},null,{"$f":"CG59/((1+$H$83)^(CG20-10))","v":0},null,{"$f":"CI59/((1+$H$83)^(CI20-10))","v":0},null,{"$f":"CK59/((1+$H$83)^(CK20-10))","v":0},null,{"$f":"CM59/((1+$H$83)^(CM20-10))","v":353551.00618337229},null,{"$f":"CO59/((1+$H$83)^(CO20-10))","v":0},null,{"$f":"CQ59/((1+$H$83)^(CQ20-10))","v":0},null,{"$f":"CS59/((1+$H$83)^(CS20-10))","v":0},null,{"$f":"CU59/((1+$H$83)^(CU20-10))","v":0},null,{"$f":"CW59/((1+$H$83)^(CW20-10))","v":183584.7839594637},null,{"$f":"CY59/((1+$H$83)^(CY20-10))","v":0},null,{"$f":"DA59/((1+$H$83)^(DA20-10))","v":0},null,{"$f":"DC59/((1+$H$83)^(DC20-10))","v":0},null,{"$f":"DE59/((1+$H$83)^(DE20-10))","v":0},null,{"$f":"DG59/((1+$H$83)^(DG20-10))","v":106710.98457800204},null,{"$f":"DI59/((1+$H$83)^(DI20-10))","v":0},null,{"$f":"DK59/((1+$H$83)^(DK20-10))","v":0},null,{"$f":"DM59/((1+$H$83)^(DM20-10))","v":0},null,{"$f":"DO59/((1+$H$83)^(DO20-10))","v":0},null,{"$f":"DQ59/((1+$H$83)^(DQ20-10))","v":209085.37053436646},null,{"$f":"DS59/((1+$H$83)^(DS20-10))","v":0},null,{"$f":"DU59/((1+$H$83)^(DU20-10))","v":0},null,{"$f":"DW59/((1+$H$83)^(DW20-10))","v":0},null,{"$f":"DY59/((1+$H$83)^(DY20-10))","v":0},null,{"$f":"EA59/((1+$H$83)^(EA20-10))","v":117765.37465623017},null,{"$f":"EC59/((1+$H$83)^(EC20-10))","v":0},null,{"$f":"EE59/((1+$H$83)^(EE20-10))","v":0},null,{"$f":"EG59/((1+$H$83)^(EG20-10))","v":0},null,{"$f":"EI59/((1+$H$83)^(EI20-10))","v":0},null,{"$f":"EK59/((1+$H$83)^(EK20-10))","v":291601.56185909844},null,{"$f":"EM59/((1+$H$83)^(EM20-10))","v":0},null,{"$f":"EO59/((1+$H$83)^(EO20-10))","v":0},null,{"$f":"EQ59/((1+$H$83)^(EQ20-10))","v":0},null,{"$f":"ES59/((1+$H$83)^(ES20-10))","v":0},null,{"$f":"EU59/((1+$H$83)^(EU20-10))","v":0},null,{"$f":"EW59/((1+$H$83)^(EW20-10))","v":0},null,{"$f":"EY59/((1+$H$83)^(EY20-10))","v":0},null,{"$f":"FA59/((1+$H$83)^(FA20-10))","v":0},null,{"$f":"FC59/((1+$H$83)^(FC20-10))","v":0},null,{"$f":"FE59/((1+$H$83)^(FE20-10))","v":68417.576444552862},null,{"$f":"FG59/((1+$H$83)^(FG20-10))","v":0},null,{"$f":"FI59/((1+$H$83)^(FI20-10))","v":0},null,{"$f":"FK59/((1+$H$83)^(FK20-10))","v":0},null,{"$f":"FM59/((1+$H$83)^(FM20-10))","v":0},null,{"$f":"FO59/((1+$H$83)^(FO20-10))","v":0},null,{"$f":"FQ59/((1+$H$83)^(FQ20-10))","v":0},null,{"$f":"FS59/((1+$H$83)^(FS20-10))","v":0},null,{"$f":"FU59/((1+$H$83)^(FU20-10))","v":0},null,{"$f":"FW59/((1+$H$83)^(FW20-10))","v":0},null,{"$f":"FY59/((1+$H$83)^(FY20-10))","v":99618.595795281421},null,{"$f":"GA59/((1+$H$83)^(GA20-10))","v":0},null,{"$f":"GC59/((1+$H$83)^(GC20-10))","v":0},null,{"$f":"GE59/((1+$H$83)^(GE20-10))","v":0},null,{"$f":"GG59/((1+$H$83)^(GG20-10))","v":0},null,{"$f":"GI59/((1+$H$83)^(GI20-10))","v":119098.77310397533},null,{"$f":"GK59/((1+$H$83)^(GK20-10))","v":0},null,{"$f":"GM59/((1+$H$83)^(GM20-10))","v":0},null,{"$f":"GO59/((1+$H$83)^(GO20-10))","v":0},null,{"$f":"GQ59/((1+$H$83)^(GQ20-10))","v":0},null,{"$f":"GS59/((1+$H$83)^(GS20-10))","v":115469.07667563207},null,{"$f":"GU59/((1+$H$83)^(GU20-10))","v":0},null,{"$f":"GW59/((1+$H$83)^(GW20-10))","v":0},null,{"$f":"GY59/((1+$H$83)^(GY20-10))","v":0},null,{"$f":"HA59/((1+$H$83)^(HA20-10))","v":0},null,{"$f":"HC59/((1+$H$83)^(HC20-10))","v":9454.6618502845213},null,{"$f":"HE59/((1+$H$83)^(HE20-10))","v":0},null,{"$f":"HG59/((1+$H$83)^(HG20-10))","v":0},null,{"$f":"HI59/((1+$H$83)^(HI20-10))","v":0},null,{"$f":"HK59/((1+$H$83)^(HK20-10))","v":0},null,{"$f":"HM59/((1+$H$83)^(HM20-10))","v":79846.700762013381},null,{"$f":"HO59/((1+$H$83)^(HO20-10))","v":0},null,{"$f":"HQ59/((1+$H$83)^(HQ20-10))","v":0},null,{"$f":"HS59/((1+$H$83)^(HS20-10))","v":0},null,{"$f":"HU59/((1+$H$83)^(HU20-10))","v":0},null,{"$f":"HW59/((1+$H$83)^(HW20-10))","v":0},null,{"$f":"HY59/((1+$H$83)^(HY20-10))","v":0},null,{"$f":"IA59/((1+$H$83)^(IA20-10))","v":0},null,{"$f":"IC59/((1+$H$83)^(IC20-10))","v":0},null,{"$f":"IE59/((1+$H$83)^(IE20-10))","v":0},null,{"$f":"IG59/((1+$H$83)^(IG20-10))","v":83677.58309060926},null,{"$f":"II59/((1+$H$83)^(II20-10))","v":0},null,{"$f":"IK59/((1+$H$83)^(IK20-10))","v":0},null,{"$f":"IM59/((1+$H$83)^(IM20-10))","v":0},null,{"$f":"IO59/((1+$H$83)^(IO20-10))","v":0},null,{"$f":"IQ59/((1+$H$83)^(IQ20-10))","v":27340.807704074203},null,{"$f":"IS59/((1+$H$83)^(IS20-10))","v":0},null,{"$f":"IU59/((1+$H$83)^(IU20-10))","v":0},null,{"$f":"IW59/((1+$H$83)^(IW20-10))","v":0},null,{"$f":"IY59/((1+$H$83)^(IY20-10))","v":0},null,{"$f":"JA59/((1+$H$83)^(JA20-10))","v":28900.771613239092},null,{"$f":"JC59/((1+$H$83)^(JC20-10))","v":0},null,{"$f":"JE59/((1+$H$83)^(JE20-10))","v":0},null,{"$f":"JG59/((1+$H$83)^(JG20-10))","v":0},null,{"$f":"JI59/((1+$H$83)^(JI20-10))","v":0},null,{"$f":"JK59/((1+$H$83)^(JK20-10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS Total (11+)",{"$f":"ROUND(SUM(BA63:JL63),-3)","v":2189000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IS Total (11+)",{"$f":"ROUND(AY64*H81,-3)","v":53000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",{"$f":"AY65/H79","v":7.3725795682172265E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",{"$f":"AY65/H86","v":28.131634819532909}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH zum jeweiligen Zeitpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte IH je Periode (11+)",null,null,null,{"$f":"BB59/((1+$H$83)^(BA20-10))","v":45911.318747401267},null,{"$f":"BD59/((1+$H$83)^(BC20-10))","v":44923.012472995368},null,{"$f":"BF59/((1+$H$83)^(BE20-10))","v":43955.980893341846},null,{"$f":"BH59/((1+$H$83)^(BG20-10))","v":43009.766040451905},null,{"$f":"BJ59/((1+$H$83)^(BI20-10))","v":42083.919804747457},null,{"$f":"BL59/((1+$H$83)^(BK20-10))","v":41178.003722844878},null,{"$f":"BN59/((1+$H$83)^(BM20-10))","v":40291.588769906921},null,{"$f":"BP59/((1+$H$83)^(BO20-10))","v":39424.255156464693},null,{"$f":"BR59/((1+$H$83)^(BQ20-10))","v":38575.5921296132},null,{"$f":"BT59/((1+$H$83)^(BS20-10))","v":37745.197778486501},null,{"$f":"BV59/((1+$H$83)^(BU20-10))","v":36932.67884392025},null,{"$f":"BX59/((1+$H$83)^(BW20-10))","v":36137.650532211599},null,{"$f":"BZ59/((1+$H$83)^(BY20-10))","v":35359.73633288806},null,{"$f":"CB59/((1+$H$83)^(CA20-10))","v":34598.567840399279},null,{"$f":"CD59/((1+$H$83)^(CC20-10))","v":33853.784579647043},null,{"$f":"CF59/((1+$H$83)^(CE20-10))","v":33125.033835271075},null,{"$f":"CH59/((1+$H$83)^(CG20-10))","v":32411.970484609661},null,{"$f":"CJ59/((1+$H$83)^(CI20-10))","v":31714.256834256033},null,{"$f":"CL59/((1+$H$83)^(CK20-10))","v":31031.5624601331},null,{"$f":"CN59/((1+$H$83)^(CM20-10))","v":30363.564051010861},null,{"$f":"CP59/((1+$H$83)^(CO20-10))","v":29709.945255392231},null,{"$f":"CR59/((1+$H$83)^(CQ20-10))","v":29070.396531694947},null,{"$f":"CT59/((1+$H$83)^(CS20-10))","v":28444.615001658462},null,{"$f":"CV59/((1+$H$83)^(CU20-10))","v":27832.304306906513},null,{"$f":"CX59/((1+$H$83)^(CW20-10))","v":27233.174468597372},null,{"$f":"CZ59/((1+$H$83)^(CY20-10))","v":26646.941750095273},null,{"$f":"DB59/((1+$H$83)^(DA20-10))","v":26073.328522598116},null,{"$f":"DD59/((1+$H$83)^(DC20-10))","v":25512.063133657648},null,{"$f":"DF59/((1+$H$83)^(DE20-10))","v":24962.879778529987},null,{"$f":"DH59/((1+$H$83)^(DG20-10))","v":24425.518374295487},null,{"$f":"DJ59/((1+$H$83)^(DI20-10))","v":23899.724436688342},null,{"$f":"DL59/((1+$H$83)^(DK20-10))","v":23385.248959577635},null,{"$f":"DN59/((1+$H$83)^(DM20-10))","v":22881.848297042696},null,{"$f":"DP59/((1+$H$83)^(DO20-10))","v":22389.284047986985},null,{"$f":"DR59/((1+$H$83)^(DQ20-10))","v":21907.322943235795},null,{"$f":"DT59/((1+$H$83)^(DS20-10))","v":21435.73673506438},null,{"$f":"DV59/((1+$H$83)^(DU20-10))","v":20974.302089104087},null,{"$f":"DX59/((1+$H$83)^(DW20-10))","v":20522.800478575431},null,{"$f":"DZ59/((1+$H$83)^(DY20-10))","v":20081.01808079788},null,{"$f":"EB59/((1+$H$83)^(EA20-10))","v":19648.745675927468},null,{"$f":"ED59/((1+$H$83)^(EC20-10))","v":19225.778547874237},null,{"$f":"EF59/((1+$H$83)^(EE20-10))","v":18811.916387352481},null,{"$f":"EH59/((1+$H$83)^(EG20-10))","v":18406.963197018085},null,{"$f":"EJ59/((1+$H$83)^(EI20-10))","v":18010.72719864783},null,{"$f":"EL59/((1+$H$83)^(EK20-10))","v":17623.020742316861},null,{"$f":"EN59/((1+$H$83)^(EM20-10))","v":17243.660217531175},null,{"$f":"EP59/((1+$H$83)^(EO20-10))","v":16872.465966273165},null,{"$f":"ER59/((1+$H$83)^(EQ20-10))","v":16509.26219791895},null,{"$f":"ET59/((1+$H$83)^(ES20-10))","v":16153.876905987227},null,{"$f":"EV59/((1+$H$83)^(EU20-10))","v":15806.141786680264},null,{"$f":"EX59/((1+$H$83)^(EW20-10))","v":15465.89215917834},null,{"$f":"EZ59/((1+$H$83)^(EY20-10))","v":15132.966887650038},null,{"$f":"FB59/((1+$H$83)^(FA20-10))","v":14807.208304941329},null,{"$f":"FD59/((1+$H$83)^(FC20-10))","v":14488.462137907367},null,{"$f":"FF59/((1+$H$83)^(FE20-10))","v":14176.577434351633},null,{"$f":"FH59/((1+$H$83)^(FG20-10))","v":13871.406491537799},null,{"$f":"FJ59/((1+$H$83)^(FI20-10))","v":13572.804786240509},null,{"$f":"FL59/((1+$H$83)^(FK20-10))","v":13280.630906301865},null,{"$f":"FN59/((1+$H$83)^(FM20-10))","v":12994.746483661316},null,{"$f":"FP59/((1+$H$83)^(FO20-10))","v":12715.016128827121},null,{"$f":"FR59/((1+$H$83)^(FQ20-10))","v":12441.307366758434},null,{"$f":"FT59/((1+$H$83)^(FS20-10))","v":12173.490574127627},null,{"$f":"FV59/((1+$H$83)^(FU20-10))","v":11911.438917933099},null,{"$f":"FX59/((1+$H$83)^(FW20-10))","v":11655.028295433562},null,{"$f":"FZ59/((1+$H$83)^(FY20-10))","v":11404.137275375306},null,{"$f":"GB59/((1+$H$83)^(GA20-10))","v":11158.647040484642},null,{"$f":"GD59/((1+$H$83)^(GC20-10))","v":10918.441331198281},null,{"$f":"GF59/((1+$H$83)^(GE20-10))","v":10683.406390604972},null,{"$f":"GH59/((1+$H$83)^(GG20-10))","v":10453.430910572379},null,{"$f":"GJ59/((1+$H$83)^(GI20-10))","v":10228.40597903364},null,{"$f":"GL59/((1+$H$83)^(GK20-10))","v":10008.225028408649},null,{"$f":"GN59/((1+$H$83)^(GM20-10))","v":9792.7837851356635},null,{"$f":"GP59/((1+$H$83)^(GO20-10))","v":9581.9802202892988},null,{"$f":"GR59/((1+$H$83)^(GQ20-10))","v":9375.7145012615438},null,{"$f":"GT59/((1+$H$83)^(GS20-10))","v":9173.8889444829183},null,{"$f":"GV59/((1+$H$83)^(GU20-10))","v":8976.4079691613697},null,{"$f":"GX59/((1+$H$83)^(GW20-10))","v":8783.1780520169959},null,{"$f":"GZ59/((1+$H$83)^(GY20-10))","v":8594.1076829911908},null,{"$f":"HB59/((1+$H$83)^(HA20-10))","v":8409.1073219091868},null,{"$f":"HD59/((1+$H$83)^(HC20-10))","v":8228.0893560755248},null,{"$f":"HF59/((1+$H$83)^(HE20-10))","v":8050.9680587823141},null,{"$f":"HH59/((1+$H$83)^(HG20-10))","v":7877.6595487106806},null,{"$f":"HJ59/((1+$H$83)^(HI20-10))","v":7708.0817502061445},null,{"$f":"HL59/((1+$H$83)^(HK20-10))","v":7542.1543544091428},null,{"$f":"HN59/((1+$H$83)^(HM20-10))","v":7379.7987812222536},null,{"$f":"HP59/((1+$H$83)^(HO20-10))","v":7220.938142096139},null,{"$f":"HR59/((1+$H$83)^(HQ20-10))","v":7065.4972036165746},null,{"$f":"HT59/((1+$H$83)^(HS20-10))","v":6913.4023518753165},null,{"$f":"HV59/((1+$H$83)^(HU20-10))","v":6764.5815576079422},null,{"$f":"HX59/((1+$H$83)^(HW20-10))","v":6618.9643420821349},null,{"$f":"HZ59/((1+$H$83)^(HY20-10))","v":6476.4817437202883},null,{"$f":"IB59/((1+$H$83)^(IA20-10))","v":6337.0662854405955},null,{"$f":"ID59/((1+$H$83)^(IC20-10))","v":6200.651942701169},null,{"$f":"IF59/((1+$H$83)^(IE20-10))","v":6067.1741122320645},null,{"$f":"IH59/((1+$H$83)^(IG20-10))","v":5936.5695814403762},null,{"$f":"IJ59/((1+$H$83)^(II20-10))","v":5808.7764984739497},null,{"$f":"IL59/((1+$H$83)^(IK20-10))","v":5683.7343429294997},null,{"$f":"IN59/((1+$H$83)^(IM20-10))","v":5561.3838971912928},null,{"$f":"IP59/((1+$H$83)^(IO20-10))","v":5441.6672183867822},null,{"$f":"IR59/((1+$H$83)^(IQ20-10))","v":5324.527610945971},null,{"$f":"IT59/((1+$H$83)^(IS20-10))","v":5209.9095997514387},null,{"$f":"IV59/((1+$H$83)^(IU20-10))","v":5097.7589038663791},null,{"$f":"IX59/((1+$H$83)^(IW20-10))","v":4988.02241082816},null,{"$f":"IZ59/((1+$H$83)^(IY20-10))","v":4880.6481514952638},null,{"$f":"JB59/((1+$H$83)^(JA20-10))","v":4775.5852754356783},null,{"$f":"JD59/((1+$H$83)^(JC20-10))","v":4672.7840268450864},null,{"$f":"JF59/((1+$H$83)^(JE20-10))","v":4572.19572098345},null,{"$f":"JH59/((1+$H$83)^(JG20-10))","v":4473.7727211188358},null,{"$f":"JJ59/((1+$H$83)^(JI20-10))","v":4377.4684159675498},null,{"$f":"JL59/((1+$H$83)^(JK20-10))","v":4283.237197619912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH Total (11+)",null,{"$f":"ROUND(SUM(BA70:JL70),-3)","v":1938000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IH Total (11+)",null,{"$f":"ROUND(AZ71*H81,-3)","v":47000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",null,{"$f":"AZ72/H79","v":6.5379479189850882E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",null,{"$f":"AZ72/H86","v":24.946921443736731}]
[]
[]
[]
[]
["Gebäudeversicherungswert",null,null,null,null,null,null,{"$f":"Grundlagen!$M$4","v":7188800},"CHF"]
["Kalkulationszinssatz (real)",null,null,null,null,null,null,{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Annuitätsfaktor",null,null,null,null,null,null,{"$f":"((1+$H$80)^$H$85*$H$80)/((1+$H$80)^$H$85-1)","v":2.4210022275956051E-2}]
["Teuerung",null,null,null,null,null,null,{"$f":"Grundlagen!B86","v":0}]
["Kalkulationszinssatz (nominal)",null,null,null,null,null,null,{"$f":"H80+H82","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",null,null,null,null,null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",null,null,null,null,null,null,{"$f":"H84-10","v":110},"Jahre"]
["Hauptnutzfläche (gem. Mieterspiegel)",null,null,null,null,null,null,{"$f":"Mieterspiegel!E9","v":1884},"m2"]
[]
[null,null,null,null,null,null,null,"c"]
[null,null,null,null,null,null,null,"c"]
[null,null,null,null,null,null,null,"d"]
[null,null,null,null,null,null,null,"d"]

{"sheet":"LzK - Max","index":36,"n_rows":91,"n_cols":272,"rows_kept":91,"cut":false,"hidden":true,"merged":[[2,2,2,4],[2,5,2,6],[2,7,13,11],[3,2,3,4],[3,5,3,6],[4,2,4,4],[4,5,4,6],[5,2,5,4],[5,5,5,6],[6,2,6,4],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[6,5,6,6],[7,2,7,4],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[19,2,19,5],[19,6,19,7],[19,12,19,14],[19,15,19,22],[19,28,19,29],[19,30,19,31],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[19,44,19,45],[19,46,19,47],[19,50,19,51],[19,52,19,53],[19,54,19,55],[19,56,19,57],[19,32,19,33],[19,34,19,35],[19,36,19,37],[19,38,19,39],[19,40,19,41],[19,42,19,43],[19,70,19,71],[19,72,19,73],[19,74,19,75],[19,76,19,77],[19,78,19,79],[19,80,19,81],[19,58,19,59],[19,60,19,61],[19,62,19,63],[19,64,19,65],[19,66,19,67],[19,68,19,69],[19,94,19,95],[19,96,19,97],[19,98,19,99],[19,100,19,101],[19,102,19,103],[19,104,19,105],[19,82,19,83],[19,84,19,85],[19,86,19,87],[19,88,19,89],[19,90,19,91],[19,92,19,93],[19,118,19,119],[19,120,19,121],[19,122,19,123],[19,124,19,125],[19,126,19,127],[19,128,19,129],[19,106,19,107],[19,108,19,109],[19,110,19,111],[19,112,19,113],[19,114,19,115],[19,116,19,117],[19,142,19,143],[19,144,19,145],[19,146,19,147],[19,148,19,149],[19,150,19,151],[19,152,19,153],[19,130,19,131],[19,132,19,133],[19,134,19,135],[19,136,19,137],[19,138,19,139],[19,140,19,141],[19,166,19,167],[19,168,19,169],[19,170,19,171],[19,172,19,173],[19,174,19,175],[19,176,19,177],[19,154,19,155],[19,156,19,157],[19,158,19,159],[19,160,19,161],[19,162,19,163],[19,164,19,165],[19,190,19,191],[19,192,19,193],[19,194,19,195],[19,196,19,197],[19,198,19,199],[19,200,19,201],[19,178,19,179],[19,180,19,181],[19,182,19,183],[19,184,19,185],[19,186,19,187],[19,188,19,189],[19,214,19,215],[19,216,19,217],[19,218,19,219],[19,220,19,221],[19,222,19,223],[19,224,19,225],[19,202,19,203],[19,204,19,205],[19,206,19,207],[19,208,19,209],[19,210,19,211],[19,212,19,213],[19,238,19,239],[19,240,19,241],[19,242,19,243],[19,244,19,245],[19,246,19,247],[19,248,19,249],[19,226,19,227],[19,228,19,229],[19,230,19,231],[19,232,19,233],[19,234,19,235],[19,236,19,237],[19,262,19,263],[19,264,19,265],[19,266,19,267],[19,268,19,269],[19,270,19,271],[19,272,19,273],[19,250,19,251],[19,252,19,253],[19,254,19,255],[19,256,19,257],[19,258,19,259],[19,260,19,261],[19,286,19,287],[19,288,19,289],[19,290,19,291],[19,292,19,293],[19,294,19,295],[19,296,19,297],[19,274,19,275],[19,276,19,277],[19,278,19,279],[19,280,19,281],[19,282,19,283],[19,284,19,285],[19,310,19,311],[19,312,19,313],[19,314,19,315],[19,316,19,317],[19,318,19,319],[19,320,19,321],[19,298,19,299],[19,300,19,301],[19,302,19,303],[19,304,19,305],[19,306,19,307],[19,308,19,309],[19,334,19,335],[19,336,19,337],[19,338,19,339],[19,340,19,341],[19,342,19,343],[19,344,19,345],[19,322,19,323],[19,324,19,325],[19,326,19,327],[19,328,19,329],[19,330,19,331],[19,332,19,333],[19,358,19,359],[19,360,19,361],[19,362,19,363],[19,364,19,365],[19,366,19,367],[19,368,19,369],[19,346,19,347],[19,348,19,349],[19,350,19,351],[19,352,19,353],[19,354,19,355],[19,356,19,357],[19,382,19,383],[19,384,19,385],[19,386,19,387],[19,388,19,389],[19,390,19,391],[19,392,19,393],[19,370,19,371],[19,372,19,373],[19,374,19,375],[19,376,19,377],[19,378,19,379],[19,380,19,381],[19,406,19,407],[19,408,19,409],[19,410,19,411],[19,412,19,413],[19,414,19,415],[19,416,19,417],[19,394,19,395],[19,396,19,397],[19,398,19,399],[19,400,19,401],[19,402,19,403],[19,404,19,405],[19,430,19,431],[19,432,19,433],[19,434,19,435],[19,436,19,437],[19,438,19,439],[19,440,19,441],[19,418,19,419],[19,420,19,421],[19,422,19,423],[19,424,19,425],[19,426,19,427],[19,428,19,429],[19,454,19,455],[19,456,19,457],[19,458,19,459],[19,460,19,461],[19,462,19,463],[19,464,19,465],[19,442,19,443],[19,444,19,445],[19,446,19,447],[19,448,19,449],[19,450,19,451],[19,452,19,453],[19,478,19,479],[19,480,19,481],[19,482,19,483],[19,484,19,485],[19,486,19,487],[19,488,19,489],[19,466,19,467],[19,468,19,469],[19,470,19,471],[19,472,19,473],[19,474,19,475],[19,476,19,477],[19,506,19,507],[19,508,19,509],[19,510,19,511],[19,512,19,513],[19,490,19,491],[19,492,19,493],[19,494,19,495],[19,496,19,497],[19,498,19,499],[19,500,19,501],[19,538,19,539],[19,540,19,541],[19,542,19,543],[19,544,19,545],[19,546,19,547],[20,3,20,4],[20,15,20,22],[20,28,20,29],[20,30,20,31],[20,32,20,33],[19,526,19,527],[19,528,19,529],[19,530,19,531],[19,532,19,533],[19,534,19,535],[19,536,19,537],[19,514,19,515],[19,516,19,517],[19,518,19,519],[19,520,19,521],[19,522,19,523],[19,524,19,525],[19,502,19,503],[19,504,19,505],[20,46,20,47],[20,50,20,51],[20,52,20,53],[20,54,20,55],[20,56,20,57],[20,58,20,59],[20,34,20,35],[20,36,20,37],[20,38,20,39],[20,40,20,41],[20,42,20,43],[20,44,20,45],[20,72,20,73],[20,74,20,75],[20,76,20,77],[20,78,20,79],[20,80,20,81],[20,82,20,83],[20,60,20,61],[20,62,20,63],[20,64,20,65],[20,66,20,67],[20,68,20,69],[20,70,20,71],[20,96,20,97],[20,98,20,99],[20,100,20,101],[20,102,20,103],[20,104,20,105],[20,106,20,107],[20,84,20,85],[20,86,20,87],[20,88,20,89],[20,90,20,91],[20,92,20,93],[20,94,20,95],[20,120,20,121],[20,122,20,123],[20,124,20,125],[20,126,20,127],[20,128,20,129],[20,130,20,131],[20,108,20,109],[20,110,20,111],[20,112,20,113],[20,114,20,115],[20,116,20,117],[20,118,20,119],[20,144,20,145],[20,146,20,147],[20,148,20,149],[20,150,20,151],[20,152,20,153],[20,154,20,155],[20,132,20,133],[20,134,20,135],[20,136,20,137],[20,138,20,139],[20,140,20,141],[20,142,20,143],[20,168,20,169],[20,170,20,171],[20,172,20,173],[20,174,20,175],[20,176,20,177],[20,178,20,179],[20,156,20,157],[20,158,20,159],[20,160,20,161],[20,162,20,163],[20,164,20,165],[20,166,20,167],[20,192,20,193],[20,194,20,195],[20,196,20,197],[20,198,20,199],[20,200,20,201],[20,202,20,203],[20,180,20,181],[20,182,20,183],[20,184,20,185],[20,186,20,187],[20,188,20,189],[20,190,20,191],[20,216,20,217],[20,218,20,219],[20,220,20,221],[20,222,20,223],[20,224,20,225],[20,226,20,227],[20,204,20,205],[20,206,20,207],[20,208,20,209],[20,210,20,211],[20,212,20,213],[20,214,20,215],[20,240,20,241],[20,242,20,243],[20,244,20,245],[20,246,20,247],[20,248,20,249],[20,250,20,251],[20,228,20,229],[20,230,20,231],[20,232,20,233],[20,234,20,235],[20,236,20,237],[20,238,20,239],[20,264,20,265],[20,266,20,267],[20,268,20,269],[20,270,20,271],[20,272,20,273],[20,274,20,275],[20,252,20,253],[20,254,20,255],[20,256,20,257],[20,258,20,259],[20,260,20,261],[20,262,20,263],[20,288,20,289],[20,290,20,291],[20,292,20,293],[20,294,20,295],[20,296,20,297],[20,298,20,299],[20,276,20,277],[20,278,20,279],[20,280,20,281],[20,282,20,283],[20,284,20,285],[20,286,20,287],[20,312,20,313],[20,314,20,315],[20,316,20,317],[20,318,20,319],[20,320,20,321],[20,322,20,323],[20,300,20,301],[20,302,20,303],[20,304,20,305],[20,306,20,307],[20,308,20,309],[20,310,20,311],[20,336,20,337],[20,338,20,339],[20,340,20,341],[20,342,20,343],[20,344,20,345],[20,346,20,347],[20,324,20,325],[20,326,20,327],[20,328,20,329],[20,330,20,331],[20,332,20,333],[20,334,20,335],[20,360,20,361],[20,362,20,363],[20,364,20,365],[20,366,20,367],[20,368,20,369],[20,370,20,371],[20,348,20,349],[20,350,20,351],[20,352,20,353],[20,354,20,355],[20,356,20,357],[20,358,20,359],[20,384,20,385],[20,386,20,387],[20,388,20,389],[20,390,20,391],[20,392,20,393],[20,394,20,395],[20,372,20,373],[20,374,20,375],[20,376,20,377],[20,378,20,379],[20,380,20,381],[20,382,20,383],[20,408,20,409],[20,410,20,411],[20,412,20,413],[20,414,20,415],[20,416,20,417],[20,418,20,419],[20,396,20,397],[20,398,20,399],[20,400,20,401],[20,402,20,403],[20,404,20,405],[20,406,20,407],[20,432,20,433],[20,434,20,435],[20,436,20,437],[20,438,20,439],[20,440,20,441],[20,442,20,443],[20,420,20,421],[20,422,20,423],[20,424,20,425],[20,426,20,427],[20,428,20,429],[20,430,20,431],[20,476,20,477],[20,478,20,479],[20,456,20,457],[20,458,20,459],[20,460,20,461],[20,462,20,463],[20,464,20,465],[20,466,20,467],[20,444,20,445],[20,446,20,447],[20,448,20,449],[20,450,20,451],[20,452,20,453],[20,454,20,455],[68,28,68,29],[68,30,68,31],[68,32,68,33],[68,34,68,35],[68,36,68,37],[20,528,20,529],[20,530,20,531],[20,532,20,533],[20,534,20,535],[20,516,20,517],[20,518,20,519],[20,520,20,521],[20,522,20,523],[20,524,20,525],[20,526,20,527],[20,504,20,505],[20,506,20,507],[20,508,20,509],[20,510,20,511],[20,512,20,513],[20,514,20,515],[20,492,20,493],[20,494,20,495],[20,496,20,497],[68,38,68,39],[68,40,68,41],[68,42,68,43],[68,44,68,45],[68,46,68,47],[20,540,20,541],[20,542,20,543],[20,544,20,545],[20,546,20,547],[20,536,20,537],[20,538,20,539],[20,498,20,499],[20,500,20,501],[20,502,20,503],[20,480,20,481],[20,482,20,483],[20,484,20,485],[20,486,20,487],[20,488,20,489],[20,490,20,491],[20,468,20,469],[20,470,20,471],[20,472,20,473],[20,474,20,475]]}
["LzK - Parameter für DCF"]
[]
["Bewertungsjahr","Jahr","Instandsetzung",null,null,"Instandhaltung"]
["Jahr 1",{"$f":"AC21","v":2021},{"$f":"IF(B4=$M$59,$O$59,$AC$59)","v":0},null,null,{"$f":"AD59","v":46921.367759844092}]
["Jahr 2",{"$f":"B4+1","v":2022},{"$f":"IF(B5=$M$59,$O$59,$AE$59)","v":0},null,null,{"$f":"AF59","v":46921.367759844092}]
["Jahr 3",{"$f":"B5+1","v":2023},{"$f":"IF(B6=$M$59,$O$59,$AG$59)","v":0},null,null,{"$f":"AH59","v":46921.367759844092}]
["Jahr 4",2024,{"$f":"IF(B7=$M$59,$O$59,$AI$59)","v":0},null,null,{"$f":"AJ59","v":46921.367759844092}]
["Jahr 5",2025,{"$f":"IF(B8=$M$59,$O$59,$AK$59)","v":3130000},null,null,{"$f":"AL59","v":46921.367759844092}]
["Jahr 6",2026,{"$f":"IF(B9=$M$59,$O$59,$AM$59)","v":0},null,null,{"$f":"AN59","v":46921.367759844092}]
["Jahr 7",2027,{"$f":"IF(B10=$M$59,$O$59,$AO$59)","v":0},null,null,{"$f":"AP59","v":46921.367759844092}]
["Jahr 8",2028,{"$f":"IF(B11=$M$59,$O$59,$AQ$59)","v":0},null,null,{"$f":"AR59","v":46921.367759844092}]
["Jahr 9",2029,{"$f":"IF(B12=$M$59,$O$59,$AS$59)","v":0},null,null,{"$f":"AT59","v":46921.367759844092}]
["Jahr 10",2030,{"$f":"IF(B13=$M$59,$O$59,$AU$59)","v":0},null,null,{"$f":"AV59","v":46921.367759844092}]
["Annuität Jahr 11+ (CHF/a)",null,{"$f":"$AY$65","v":48000},null,null,{"$f":"AZ72","v":47000}]
["Annuität Jahr 11+ (CHF/m2a)",null,{"$f":"AY67","v":25.477707006369428},null,null,{"$f":"AZ74","v":24.946921443736731}]
["Annuität Jahr 11+ (in % von GV-Wert))",null,{"$f":"AY66","v":6.6770531938571114E-3},null,null,{"$f":"AZ73","v":6.5379479189850882E-3}]
[]
[]
[]
["Bauteile",null,"Kennwerte",null,null,null,"Eingriffstiefe",null,"Nutzungsdauer","Baujahr","Letzte Sanierung","Theoretische Sanierung","Geplante Sanierung ",null,null,"Nächste Sanierungen",null,null,null,null,null,null,null,{"$f":"P20","v":"Nächste Sanierungen"},null,"Instandhaltungskosten",null,"Bewertungsjahr",1,null,{"$f":"AC20+1","v":2},null,{"$f":"AE20+1","v":3},null,{"$f":"AG20+1","v":4},null,{"$f":"AI20+1","v":5},null,{"$f":"AK20+1","v":6},null,{"$f":"AM20+1","v":7},null,{"$f":"AO20+1","v":8},null,{"$f":"AQ20+1","v":9},null,{"$f":"AS20+1","v":10},null,null,"Bewertungsjahr","11+ (Annuität)",null,{"$f":"AU20+1","v":11},null,{"$f":"BA20+1","v":12},null,{"$f":"BC20+1","v":13},null,{"$f":"BE20+1","v":14},null,{"$f":"BG20+1","v":15},null,{"$f":"BI20+1","v":16},null,{"$f":"BK20+1","v":17},null,{"$f":"BM20+1","v":18},null,{"$f":"BO20+1","v":19},null,{"$f":"BQ20+1","v":20},null,{"$f":"BS20+1","v":21},null,{"$f":"BU20+1","v":22},null,{"$f":"BW20+1","v":23},null,{"$f":"BY20+1","v":24},null,{"$f":"CA20+1","v":25},null,{"$f":"CC20+1","v":26},null,{"$f":"CE20+1","v":27},null,{"$f":"CG20+1","v":28},null,{"$f":"CI20+1","v":29},null,{"$f":"CK20+1","v":30},null,{"$f":"CM20+1","v":31},null,{"$f":"CO20+1","v":32},null,{"$f":"CQ20+1","v":33},null,{"$f":"CS20+1","v":34},null,{"$f":"CU20+1","v":35},null,{"$f":"CW20+1","v":36},null,{"$f":"CY20+1","v":37},null,{"$f":"DA20+1","v":38},null,{"$f":"DC20+1","v":39},null,{"$f":"DE20+1","v":40},null,{"$f":"DG20+1","v":41},null,{"$f":"DI20+1","v":42},null,{"$f":"DK20+1","v":43},null,{"$f":"DM20+1","v":44},null,{"$f":"DO20+1","v":45},null,{"$f":"DQ20+1","v":46},null,{"$f":"DS20+1","v":47},null,{"$f":"DU20+1","v":48},null,{"$f":"DW20+1","v":49},null,{"$f":"DY20+1","v":50},null,{"$f":"EA20+1","v":51},null,{"$f":"EC20+1","v":52},null,{"$f":"EE20+1","v":53},null,{"$f":"EG20+1","v":54},null,{"$f":"EI20+1","v":55},null,{"$f":"EK20+1","v":56},null,{"$f":"EM20+1","v":57},null,{"$f":"EO20+1","v":58},null,{"$f":"EQ20+1","v":59},null,{"$f":"ES20+1","v":60},null,{"$f":"EU20+1","v":61},null,{"$f":"EW20+1","v":62},null,{"$f":"EY20+1","v":63},null,{"$f":"FA20+1","v":64},null,{"$f":"FC20+1","v":65},null,{"$f":"FE20+1","v":66},null,{"$f":"FG20+1","v":67},null,{"$f":"FI20+1","v":68},null,{"$f":"FK20+1","v":69},null,{"$f":"FM20+1","v":70},null,{"$f":"FO20+1","v":71},null,{"$f":"FQ20+1","v":72},null,{"$f":"FS20+1","v":73},null,{"$f":"FU20+1","v":74},null,{"$f":"FW20+1","v":75},null,{"$f":"FY20+1","v":76},null,{"$f":"GA20+1","v":77},null,{"$f":"GC20+1","v":78},null,{"$f":"GE20+1","v":79},null,{"$f":"GG20+1","v":80},null,{"$f":"GI20+1","v":81},null,{"$f":"GK20+1","v":82},null,{"$f":"GM20+1","v":83},null,{"$f":"GO20+1","v":84},null,{"$f":"GQ20+1","v":85},null,{"$f":"GS20+1","v":86},null,{"$f":"GU20+1","v":87},null,{"$f":"GW20+1","v":88},null,{"$f":"GY20+1","v":89},null,{"$f":"HA20+1","v":90},null,{"$f":"HC20+1","v":91},null,{"$f":"HE20+1","v":92},null,{"$f":"HG20+1","v":93},null,{"$f":"HI20+1","v":94},null,{"$f":"HK20+1","v":95},null,{"$f":"HM20+1","v":96},null,{"$f":"HO20+1","v":97},null,{"$f":"HQ20+1","v":98},null,{"$f":"HS20+1","v":99},null,{"$f":"HU20+1","v":100},null,{"$f":"HW20+1","v":101},null,{"$f":"HY20+1","v":102},null,{"$f":"IA20+1","v":103},null,{"$f":"IC20+1","v":104},null,{"$f":"IE20+1","v":105},null,{"$f":"IG20+1","v":106},null,{"$f":"II20+1","v":107},null,{"$f":"IK20+1","v":108},null,{"$f":"IM20+1","v":109},null,{"$f":"IO20+1","v":110},null,{"$f":"IQ20+1","v":111},null,{"$f":"IS20+1","v":112},null,{"$f":"IU20+1","v":113},null,{"$f":"IW20+1","v":114},null,{"$f":"IY20+1","v":115},null,{"$f":"JA20+1","v":116},null,{"$f":"JC20+1","v":117},null,{"$f":"JE20+1","v":118},null,{"$f":"JG20+1","v":119},null,{"$f":"JI20+1","v":120}]
["[nach Sanierung]",null,null,"[in %]",null,"[CHF]","[in %]","[CHF]","[Jahre im Ø]","[Jahr]","[Jahr]","[Jahr gem. Nutzungsdauer]","[Jahr]","[Eingriffstiefe]","[CHF]","[Jahre]",null,null,null,null,null,null,null,{"$f":"P21","v":"[Jahre]"},null,"[CHF/a im Jahr 0]",null,"Jahr",{"$f":"Grundlagen!B9","v":2021},{"$f":"AC21+1","v":2022},{"$f":"AC21+1","v":2022},{"$f":"AE21+1","v":2023},{"$f":"AE21+1","v":2023},{"$f":"AG21+1","v":2024},{"$f":"AG21+1","v":2024},{"$f":"AI21+1","v":2025},{"$f":"AI21+1","v":2025},{"$f":"AK21+1","v":2026},{"$f":"AK21+1","v":2026},{"$f":"AM21+1","v":2027},{"$f":"AM21+1","v":2027},{"$f":"AO21+1","v":2028},{"$f":"AO21+1","v":2028},{"$f":"AQ21+1","v":2029},{"$f":"AQ21+1","v":2029},{"$f":"AS21+1","v":2030},{"$f":"AS21+1","v":2030},{"$f":"AU21+1","v":2031},null,"Jahr",{"$f":"BA21&\" - \"&JK21","v":"2031 - 2140"},null,{"$f":"AU21+1","v":2031},{"$f":"BA21+1","v":2032},{"$f":"BA21+1","v":2032},{"$f":"BC21+1","v":2033},{"$f":"BC21+1","v":2033},{"$f":"BE21+1","v":2034},{"$f":"BE21+1","v":2034},{"$f":"BG21+1","v":2035},{"$f":"BG21+1","v":2035},{"$f":"BI21+1","v":2036},{"$f":"BI21+1","v":2036},{"$f":"BK21+1","v":2037},{"$f":"BK21+1","v":2037},{"$f":"BM21+1","v":2038},{"$f":"BM21+1","v":2038},{"$f":"BO21+1","v":2039},{"$f":"BO21+1","v":2039},{"$f":"BQ21+1","v":2040},{"$f":"BQ21+1","v":2040},{"$f":"BS21+1","v":2041},{"$f":"BS21+1","v":2041},{"$f":"BU21+1","v":2042},{"$f":"BU21+1","v":2042},{"$f":"BW21+1","v":2043},{"$f":"BW21+1","v":2043},{"$f":"BY21+1","v":2044},{"$f":"BY21+1","v":2044},{"$f":"CA21+1","v":2045},{"$f":"CA21+1","v":2045},{"$f":"CC21+1","v":2046},{"$f":"CC21+1","v":2046},{"$f":"CE21+1","v":2047},{"$f":"CE21+1","v":2047},{"$f":"CG21+1","v":2048},{"$f":"CG21+1","v":2048},{"$f":"CI21+1","v":2049},{"$f":"CI21+1","v":2049},{"$f":"CK21+1","v":2050},{"$f":"CK21+1","v":2050},{"$f":"CM21+1","v":2051},{"$f":"CM21+1","v":2051},{"$f":"CO21+1","v":2052},{"$f":"CO21+1","v":2052},{"$f":"CQ21+1","v":2053},{"$f":"CQ21+1","v":2053},{"$f":"CS21+1","v":2054},{"$f":"CS21+1","v":2054},{"$f":"CU21+1","v":2055},{"$f":"CU21+1","v":2055},{"$f":"CW21+1","v":2056},{"$f":"CW21+1","v":2056},{"$f":"CY21+1","v":2057},{"$f":"CY21+1","v":2057},{"$f":"DA21+1","v":2058},{"$f":"DA21+1","v":2058},{"$f":"DC21+1","v":2059},{"$f":"DC21+1","v":2059},{"$f":"DE21+1","v":2060},{"$f":"DE21+1","v":2060},{"$f":"DG21+1","v":2061},{"$f":"DG21+1","v":2061},{"$f":"DI21+1","v":2062},{"$f":"DI21+1","v":2062},{"$f":"DK21+1","v":2063},{"$f":"DK21+1","v":2063},2064,{"$f":"DM21+1","v":2064},2065,{"$f":"DO21+1","v":2065},2066,{"$f":"DQ21+1","v":2066},2067,{"$f":"DS21+1","v":2067},2068,{"$f":"DU21+1","v":2068},2069,{"$f":"DW21+1","v":2069},2070,{"$f":"DY21+1","v":2070},2071,{"$f":"EA21+1","v":2071},2072,{"$f":"EC21+1","v":2072},2073,{"$f":"EE21+1","v":2073},2074,{"$f":"EG21+1","v":2074},2075,{"$f":"EI21+1","v":2075},2076,{"$f":"EK21+1","v":2076},2077,{"$f":"EM21+1","v":2077},2078,{"$f":"EO21+1","v":2078},2079,{"$f":"EQ21+1","v":2079},2080,{"$f":"ES21+1","v":2080},2081,{"$f":"EU21+1","v":2081},2082,{"$f":"EW21+1","v":2082},2083,{"$f":"EY21+1","v":2083},2084,{"$f":"FA21+1","v":2084},2085,{"$f":"FC21+1","v":2085},2086,{"$f":"FE21+1","v":2086},2087,{"$f":"FG21+1","v":2087},2088,{"$f":"FI21+1","v":2088},2089,{"$f":"FK21+1","v":2089},2090,{"$f":"FM21+1","v":2090},2091,{"$f":"FO21+1","v":2091},2092,{"$f":"FQ21+1","v":2092},2093,{"$f":"FS21+1","v":2093},2094,{"$f":"FU21+1","v":2094},{"$f":"FW21+1","v":2095},{"$f":"FW21+1","v":2095},2096,{"$f":"FY21+1","v":2096},2097,{"$f":"GA21+1","v":2097},2098,{"$f":"GC21+1","v":2098},2099,{"$f":"GE21+1","v":2099},2100,{"$f":"GG21+1","v":2100},2101,{"$f":"GI21+1","v":2101},2102,{"$f":"GK21+1","v":2102},2103,{"$f":"GM21+1","v":2103},2104,{"$f":"GO21+1","v":2104},2105,{"$f":"GQ21+1","v":2105},2106,{"$f":"GS21+1","v":2106},2107,{"$f":"GU21+1","v":2107},2108,{"$f":"GW21+1","v":2108},2109,{"$f":"GY21+1","v":2109},2110,{"$f":"HA21+1","v":2110},2111,{"$f":"HC21+1","v":2111},2112,{"$f":"HE21+1","v":2112},2113,{"$f":"HG21+1","v":2113},2114,{"$f":"HI21+1","v":2114},2115,{"$f":"HK21+1","v":2115},2116,{"$f":"HM21+1","v":2116},2117,{"$f":"HO21+1","v":2117},2118,{"$f":"HQ21+1","v":2118},2119,{"$f":"HS21+1","v":2119},2120,{"$f":"HU21+1","v":2120},2121,{"$f":"HW21+1","v":2121},2122,{"$f":"HY21+1","v":2122},2123,{"$f":"IA21+1","v":2123},2124,{"$f":"IC21+1","v":2124},2125,{"$f":"IE21+1","v":2125},2126,{"$f":"IG21+1","v":2126},{"$f":"II21+1","v":2127},{"$f":"II21+1","v":2127},2128,{"$f":"IK21+1","v":2128},2129,{"$f":"IM21+1","v":2129},2130,{"$f":"IO21+1","v":2130},2131,{"$f":"IQ21+1","v":2131},2132,{"$f":"IS21+1","v":2132},2133,{"$f":"IU21+1","v":2133},2134,{"$f":"IW21+1","v":2134},2135,{"$f":"IY21+1","v":2135},2136,{"$f":"JA21+1","v":2136},2137,{"$f":"JC21+1","v":2137},2138,{"$f":"JE21+1","v":2138},2139,{"$f":"JG21+1","v":2139},2140,{"$f":"JI21+1","v":2140},2141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH",null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH"]
[{"$f":"'LzK - Standardwerte'!B3","v":"Konstruktion Gebäude"},null,null,{"$f":"'LzK - Standardwerte'!C3","v":0.36},{"$f":"D23-E24","v":0.33999999999999997},{"$f":"IF(C24>0,($H$79*E23),H79*D23)","v":2444192},{"$f":"IF('LzK - Standardwerte'!H3>1%,'LzK - Standardwerte'!H3,\" \")","v":0.4},{"$f":"IF(C24>0,($H$79*G23*E23),H79*G23*D23)","v":977676.79999999993},{"$f":"'LzK - Standardwerte'!F3","v":75},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M41>0,Grundlagen!M41,J23)","v":" "},{"$f":"IF(K23>0,K23+I23,J23+I23)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$88,$H$88,'Strukturelle Massnahmen'!D8=$H$89,$H$89,'Strukturelle Massnahmen'!D8=$H$90,$H$90,'Strukturelle Massnahmen'!D8=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J8>0,'Strukturelle Massnahmen'!J8,\" \"),\" \")","v":586200},{"$f":"IF(O23<1,L23,_xlfn.IFS(N23=\"a\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"b\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"c\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"d\",IF(L23>M23,L23+'LzK - Standardwerte'!F3,M23+'LzK - Standardwerte'!F3)))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P23>0,SUM(P23,'LzK - Standardwerte'!$F3)<$JK$21),P23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q23>0,SUM(Q23,'LzK - Standardwerte'!$F3)<$JK$21),Q23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R23>0,SUM(R23,'LzK - Standardwerte'!$F3)<$JK$21),R23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S23>0,SUM(S23,'LzK - Standardwerte'!$F3)<$JK$21),S23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T23>0,SUM(T23,'LzK - Standardwerte'!$F3)<$JK$21),T23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U23>0,SUM(U23,'LzK - Standardwerte'!$F3)<$JK$21),U23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V23>0,SUM(V23,'LzK - Standardwerte'!$F3)<$JK$21),V23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IF(H23=\" \",\" \",P23&\" \"&Q23&\" \"&R23&\" \"&S23&\" \"&T23&\" \"&U23&\" \"&V23&\" \"&W23)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(ISNUMBER(F23),ISNUMBER(E23),ISNUMBER(D23)),F23*'LzK - Standardwerte'!D3,\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},{"$f":"IFERROR(IF(HLOOKUP(AC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AU$20)),\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},null,null,{"$f":"IFERROR(IF(HLOOKUP(BA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(ES$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(ES$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(ES$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(II$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(II$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(II$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JK$20)),\" \")","v":12220.960000000001}]
[{"$f":"'LzK - Standardwerte'!B4","v":"Balkon"},null,{"$f":"IFERROR(IF(Grundlagen!M32=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C4","v":0.02},{"$f":"IF(C24=\" \",\" \",($H$79*E24))","v":143776},{"$f":"IF('LzK - Standardwerte'!H4>1%,'LzK - Standardwerte'!H4,\" \")","v":0.4},{"$f":"IF(C24=\" \",\" \",($H$79*G24*E24))","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F4","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M42>0,Grundlagen!M42,J24)","v":1985},{"$f":"IF(C24>0,IF(K24>0,K24+I24,J24+I24),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$88,$H$88,'Strukturelle Massnahmen'!D9=$H$89,$H$89,'Strukturelle Massnahmen'!D9=$H$90,$H$90,'Strukturelle Massnahmen'!D9=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J9>0,'Strukturelle Massnahmen'!J9,\" \"),\" \")","v":214200},{"$f":"IF(O24<1,L24,_xlfn.IFS(N24=\"a\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"b\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"c\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"d\",IF(L24>M24,L24+'LzK - Standardwerte'!F4,M24+'LzK - Standardwerte'!F4)))","v":2105},{"$f":"IFERROR(IF(AND(P24>0,SUM(P24,'LzK - Standardwerte'!$F4)<$JK$21),P24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q24>0,SUM(Q24,'LzK - Standardwerte'!$F4)<$JK$21),Q24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R24>0,SUM(R24,'LzK - Standardwerte'!$F4)<$JK$21),R24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S24>0,SUM(S24,'LzK - Standardwerte'!$F4)<$JK$21),S24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T24>0,SUM(T24,'LzK - Standardwerte'!$F4)<$JK$21),T24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U24>0,SUM(U24,'LzK - Standardwerte'!$F4)<$JK$21),U24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V24>0,SUM(V24,'LzK - Standardwerte'!$F4)<$JK$21),V24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(ISNUMBER(C24),F24*'LzK - Standardwerte'!D4,\" \")","v":718.88},null,{"$f":"$A$24","v":"Balkon"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$24","v":"Balkon"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,57510.400000000001,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B5","v":"Technik Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H5>1%,'LzK - Standardwerte'!H5,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"SUM(O26,O27,O30,O31,O35)","v":286600},null,{"$f":"IFERROR(IF(AND(P25>0,SUM(P25,'LzK - Standardwerte'!$F5)<$JK$21),P25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q25>0,SUM(Q25,'LzK - Standardwerte'!$F5)<$JK$21),Q25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R25>0,SUM(R25,'LzK - Standardwerte'!$F5)<$JK$21),R25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S25>0,SUM(S25,'LzK - Standardwerte'!$F5)<$JK$21),S25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T25>0,SUM(T25,'LzK - Standardwerte'!$F5)<$JK$21),T25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U25>0,SUM(U25,'LzK - Standardwerte'!$F5)<$JK$21),U25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V25>0,SUM(V25,'LzK - Standardwerte'!$F5)<$JK$21),V25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F25),ISNUMBER(E25),ISNUMBER(D25)),F25*'LzK - Standardwerte'!D5,\" \")","v":" "},null,{"$f":"$A$25","v":"Technik Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$25","v":"Technik Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B6","v":"Elektroanlage"},null,null,{"$f":"'LzK - Standardwerte'!C6","v":5.3239676201458114E-2},null,{"$f":"$H$79*$D$26","v":382729.38427704206},{"$f":"IF('LzK - Standardwerte'!H6>1%,'LzK - Standardwerte'!H6,\" \")","v":0.5},{"$f":"$H$79*G26*D26","v":191364.69213852103},{"$f":"'LzK - Standardwerte'!F6","v":45},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M44>0,Grundlagen!M44,J26)","v":2010},{"$f":"IF(K26>0,K26+I26,J26+I26)","v":2055},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$88,$H$88,'Strukturelle Massnahmen'!D11=$H$89,$H$89,'Strukturelle Massnahmen'!D11=$H$90,$H$90,'Strukturelle Massnahmen'!D11=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J11>0,'Strukturelle Massnahmen'!J11,\" \"),\" \")","v":209100},{"$f":"IF(O26=\" \",L26,(_xlfn.IFS(N26=\"a\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"b\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"c\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"d\",IF(L26>M26,L26+'LzK - Standardwerte'!F6,M26+'LzK - Standardwerte'!F6))))","v":2070},{"$f":"IFERROR(IF(AND(P26>0,SUM(P26,'LzK - Standardwerte'!$F6)<$JK$21),P26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(Q26>0,SUM(Q26,'LzK - Standardwerte'!$F6)<$JK$21),Q26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R26>0,SUM(R26,'LzK - Standardwerte'!$F6)<$JK$21),R26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S26>0,SUM(S26,'LzK - Standardwerte'!$F6)<$JK$21),S26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T26>0,SUM(T26,'LzK - Standardwerte'!$F6)<$JK$21),T26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U26>0,SUM(U26,'LzK - Standardwerte'!$F6)<$JK$21),U26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V26>0,SUM(V26,'LzK - Standardwerte'!$F6)<$JK$21),V26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},"2070 2115            ",null,{"$f":"IF(OR(ISNUMBER(F26),ISNUMBER(E26),ISNUMBER(D26)),F26*'LzK - Standardwerte'!D6,\" \")","v":7654.5876855408414},null,{"$f":"$A$26","v":"Elektroanlage"},0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,null,{"$f":"$A$26","v":"Elektroanlage"},null,null,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414]
[{"$f":"'LzK - Standardwerte'!B7","v":"Wärmeanlage "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H7>1%,'LzK - Standardwerte'!H7,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J12>0,'Strukturelle Massnahmen'!J12,\" \"),\" \")","v":71400},null,{"$f":"IFERROR(IF(AND(P27>0,SUM(P27,'LzK - Standardwerte'!$F7)<$JK$21),P27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q27>0,SUM(Q27,'LzK - Standardwerte'!$F7)<$JK$21),Q27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R27>0,SUM(R27,'LzK - Standardwerte'!$F7)<$JK$21),R27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S27>0,SUM(S27,'LzK - Standardwerte'!$F7)<$JK$21),S27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T27>0,SUM(T27,'LzK - Standardwerte'!$F7)<$JK$21),T27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U27>0,SUM(U27,'LzK - Standardwerte'!$F7)<$JK$21),U27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V27>0,SUM(V27,'LzK - Standardwerte'!$F7)<$JK$21),V27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F27),ISNUMBER(E27),ISNUMBER(D27)),F27*'LzK - Standardwerte'!D7,\" \")","v":" "},null,{"$f":"$A$27","v":"Wärmeanlage "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$27","v":"Wärmeanlage "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B8","v":"Wärmeerzeugung"},null,null,{"$f":"'LzK - Standardwerte'!C8","v":1.4999999999999999E-2},null,{"$f":"$H$79*$D$28","v":107832},{"$f":"IF('LzK - Standardwerte'!H8>1%,'LzK - Standardwerte'!H8,\" \")","v":0.5},{"$f":"$H$79*$G$28*$D$28","v":53916},{"$f":"'LzK - Standardwerte'!F8","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M46>0,Grundlagen!M46,J28)","v":2010},{"$f":"IF(K28>0,K28+I28,J28+I28)","v":2035},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$88,$H$88,'Strukturelle Massnahmen'!D13=$H$89,$H$89,'Strukturelle Massnahmen'!D13=$H$90,$H$90,'Strukturelle Massnahmen'!D13=$H$91,$H$91),\" \")","v":"b"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J13>0,'Strukturelle Massnahmen'!J13,\" \"),\" \")","v":5400},{"$f":"IF(O28=\" \",L28,(_xlfn.IFS(N28=\"a\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"b\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"c\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"d\",IF(L28>M28,L28+'LzK - Standardwerte'!F8,M28+'LzK - Standardwerte'!F8))))","v":2040},{"$f":"IFERROR(IF(AND(P28>0,SUM(P28,'LzK - Standardwerte'!$F8)<$JK$21),P28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2065},{"$f":"IFERROR(IF(AND(Q28>0,SUM(Q28,'LzK - Standardwerte'!$F8)<$JK$21),Q28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2090},{"$f":"IFERROR(IF(AND(R28>0,SUM(R28,'LzK - Standardwerte'!$F8)<$JK$21),R28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(S28>0,SUM(S28,'LzK - Standardwerte'!$F8)<$JK$21),S28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T28>0,SUM(T28,'LzK - Standardwerte'!$F8)<$JK$21),T28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U28>0,SUM(U28,'LzK - Standardwerte'!$F8)<$JK$21),U28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V28>0,SUM(V28,'LzK - Standardwerte'!$F8)<$JK$21),V28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},"2040 2065 2090 2115        ",null,{"$f":"IF(OR(ISNUMBER(F28),ISNUMBER(E28),ISNUMBER(D28)),F28*'LzK - Standardwerte'!D8,\" \")","v":2156.64},null,{"$f":"$A$28","v":"Wärmeerzeugung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$28","v":"Wärmeerzeugung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B9","v":"Wärmehauptverteilung"},null,null,{"$f":"'LzK - Standardwerte'!C9","v":2.5000000000000001E-2},null,{"$f":"$H$79*$D$29","v":179720},{"$f":"IF('LzK - Standardwerte'!H9>1%,'LzK - Standardwerte'!H9,\" \")","v":0.5},{"$f":"$H$79*$G$29*$D$29","v":89860},{"$f":"'LzK - Standardwerte'!F9","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M47>0,Grundlagen!M47,J29)","v":2010},{"$f":"IF(K29>0,K29+I29,J29+I29)","v":2070},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$88,$H$88,'Strukturelle Massnahmen'!D14=$H$89,$H$89,'Strukturelle Massnahmen'!D14=$H$90,$H$90,'Strukturelle Massnahmen'!D14=$H$91,$H$91),\" \")","v":"b"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J14>0,'Strukturelle Massnahmen'!J14,\" \"),\" \")","v":66000},{"$f":"IF(O29=\" \",L29,(_xlfn.IFS(N29=\"a\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"b\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"c\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"d\",IF(L29>M29,L29+'LzK - Standardwerte'!F9,M29+'LzK - Standardwerte'!F9))))","v":2090},{"$f":"IFERROR(IF(AND(P29>0,SUM(P29,'LzK - Standardwerte'!$F9)<$JK$21),P29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q29>0,SUM(Q29,'LzK - Standardwerte'!$F9)<$JK$21),Q29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R29>0,SUM(R29,'LzK - Standardwerte'!$F9)<$JK$21),R29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S29>0,SUM(S29,'LzK - Standardwerte'!$F9)<$JK$21),S29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T29>0,SUM(T29,'LzK - Standardwerte'!$F9)<$JK$21),T29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U29>0,SUM(U29,'LzK - Standardwerte'!$F9)<$JK$21),U29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V29>0,SUM(V29,'LzK - Standardwerte'!$F9)<$JK$21),V29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},"2090              ",null,{"$f":"IF(OR(ISNUMBER(F29),ISNUMBER(E29),ISNUMBER(D29)),F29*'LzK - Standardwerte'!D9,\" \")","v":2336.3599999999997},null,{"$f":"$A$29","v":"Wärmehauptverteilung"},0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,null,{"$f":"$A$29","v":"Wärmehauptverteilung"},null,null,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,89860,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997]
[{"$f":"'LzK - Standardwerte'!B10","v":"Lufttechnische Anlage"},null,{"$f":"IFERROR(IF(Grundlagen!M33=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C10","v":1.755080131311736E-2},{"$f":"IF(C30=\" \",\" \",($H$79*E30))","v":" "},{"$f":"IF('LzK - Standardwerte'!H10>1%,'LzK - Standardwerte'!H10,\" \")","v":0.5},{"$f":"IF(C30=\" \",\" \",($H$79*G30*E30))","v":" "},{"$f":"'LzK - Standardwerte'!F10","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M48>0,Grundlagen!M48,J30)","v":" "},{"$f":"IF(C30>0,IF(K30>0,K30+I30,J30+I30),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$88,$H$88,'Strukturelle Massnahmen'!D15=$H$89,$H$89,'Strukturelle Massnahmen'!D15=$H$90,$H$90,'Strukturelle Massnahmen'!D15=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J15>0,'Strukturelle Massnahmen'!J15,\" \"),\" \")","v":" "},{"$f":"IF(O30=\" \",L30,(_xlfn.IFS(N30=\"a\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"b\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"c\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"d\",IF(L30>M30,L30+'LzK - Standardwerte'!F10,M30+'LzK - Standardwerte'!F10))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P30>0,SUM(P30,'LzK - Standardwerte'!$F10)<$JK$21),P30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q30>0,SUM(Q30,'LzK - Standardwerte'!$F10)<$JK$21),Q30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R30>0,SUM(R30,'LzK - Standardwerte'!$F10)<$JK$21),R30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S30>0,SUM(S30,'LzK - Standardwerte'!$F10)<$JK$21),S30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T30>0,SUM(T30,'LzK - Standardwerte'!$F10)<$JK$21),T30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U30>0,SUM(U30,'LzK - Standardwerte'!$F10)<$JK$21),U30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V30>0,SUM(V30,'LzK - Standardwerte'!$F10)<$JK$21),V30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C30),F30*'LzK - Standardwerte'!D10,\" \")","v":" "},null,{"$f":"$A$30","v":"Lufttechnische Anlage"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$30","v":"Lufttechnische Anlage"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B11","v":"Wasseranlagen"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H11>1%,'LzK - Standardwerte'!H11,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F11","v":30},null,null,null,null,{"$f":"IF('Strukturelle Massnahmen'!D16=0,\" \",'Strukturelle Massnahmen'!D16)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J16>0,'Strukturelle Massnahmen'!J16,\" \"),\" \")","v":6100},{"$f":"IFERROR(_xlfn.IFS(N31=\"a\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"b\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"c\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"d\",IF(L31>M31,L31+'LzK - Standardwerte'!F11,M31+'LzK - Standardwerte'!F11)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P31>0,SUM(P31,'LzK - Standardwerte'!$F11)<$JK$21),P31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q31>0,SUM(Q31,'LzK - Standardwerte'!$F11)<$JK$21),Q31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R31>0,SUM(R31,'LzK - Standardwerte'!$F11)<$JK$21),R31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S31>0,SUM(S31,'LzK - Standardwerte'!$F11)<$JK$21),S31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T31>0,SUM(T31,'LzK - Standardwerte'!$F11)<$JK$21),T31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U31>0,SUM(U31,'LzK - Standardwerte'!$F11)<$JK$21),U31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V31>0,SUM(V31,'LzK - Standardwerte'!$F11)<$JK$21),V31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F31),ISNUMBER(E31),ISNUMBER(D31)),F31*'LzK - Standardwerte'!D11,\" \")","v":" "},null,{"$f":"$A$31","v":"Wasseranlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$31","v":"Wasseranlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B12","v":"Armatur, Apparat"},null,null,{"$f":"'LzK - Standardwerte'!C12","v":0.04},null,{"$f":"$H$79*$D$32","v":287552},{"$f":"IF('LzK - Standardwerte'!H12>1%,'LzK - Standardwerte'!H12,\" \")","v":0.6},{"$f":"$H$79*G32*$D$32","v":172531.20000000001},{"$f":"'LzK - Standardwerte'!F12","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M50>0,Grundlagen!M50,J32)","v":1985},{"$f":"IF(K32>0,K32+I32,J32+I32)","v":2015},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$88,$H$88,'Strukturelle Massnahmen'!D17=$H$89,$H$89,'Strukturelle Massnahmen'!D17=$H$90,$H$90,'Strukturelle Massnahmen'!D17=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J17>0,'Strukturelle Massnahmen'!J17,\" \"),\" \")","v":219000},{"$f":"IF(O32=\" \",L32,(_xlfn.IFS(N32=\"a\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"b\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"c\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"d\",IF(L32>M32,L32+'LzK - Standardwerte'!F12,M32+'LzK - Standardwerte'!F12))))","v":2025},{"$f":"IFERROR(IF(AND(P32>0,SUM(P32,'LzK - Standardwerte'!$F12)<$JK$21),P32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2055},{"$f":"IFERROR(IF(AND(Q32>0,SUM(Q32,'LzK - Standardwerte'!$F12)<$JK$21),Q32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(R32>0,SUM(R32,'LzK - Standardwerte'!$F12)<$JK$21),R32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(S32>0,SUM(S32,'LzK - Standardwerte'!$F12)<$JK$21),S32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T32>0,SUM(T32,'LzK - Standardwerte'!$F12)<$JK$21),T32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U32>0,SUM(U32,'LzK - Standardwerte'!$F12)<$JK$21),U32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V32>0,SUM(V32,'LzK - Standardwerte'!$F12)<$JK$21),V32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},"2025 2055 2085 2115        ",null,{"$f":"IF(OR(ISNUMBER(F32),ISNUMBER(E32),ISNUMBER(D32)),F32*'LzK - Standardwerte'!D12,\" \")","v":4313.28},null,{"$f":"$A$32","v":"Armatur, Apparat"},0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,null,{"$f":"$A$32","v":"Armatur, Apparat"},null,null,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28]
[{"$f":"'LzK - Standardwerte'!B13","v":"Versorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C13","v":0.02},null,{"$f":"$H$79*$D$33","v":143776},{"$f":"IF('LzK - Standardwerte'!H13>1%,'LzK - Standardwerte'!H13,\" \")","v":0.4},{"$f":"$H$79*G33*$D$33","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F13","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M51>0,Grundlagen!M51,J33)","v":" "},{"$f":"IF(K33>0,K33+I33,J33+I33)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$88,$H$88,'Strukturelle Massnahmen'!D18=$H$89,$H$89,'Strukturelle Massnahmen'!D18=$H$90,$H$90,'Strukturelle Massnahmen'!D18=$H$91,$H$91),\" \")","v":"b"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J18>0,'Strukturelle Massnahmen'!J18,\" \"),\" \")","v":6100},{"$f":"IF(O33=\" \",L33,(_xlfn.IFS(N33=\"a\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"b\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"c\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"d\",IF(L33>M33,L33+'LzK - Standardwerte'!F13,M33+'LzK - Standardwerte'!F13))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P33>0,SUM(P33,'LzK - Standardwerte'!$F13)<$JK$21),P33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q33>0,SUM(Q33,'LzK - Standardwerte'!$F13)<$JK$21),Q33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R33>0,SUM(R33,'LzK - Standardwerte'!$F13)<$JK$21),R33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S33>0,SUM(S33,'LzK - Standardwerte'!$F13)<$JK$21),S33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T33>0,SUM(T33,'LzK - Standardwerte'!$F13)<$JK$21),T33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U33>0,SUM(U33,'LzK - Standardwerte'!$F13)<$JK$21),U33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V33>0,SUM(V33,'LzK - Standardwerte'!$F13)<$JK$21),V33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(OR(ISNUMBER(F33),ISNUMBER(E33),ISNUMBER(D33)),F33*'LzK - Standardwerte'!D13,\" \")","v":2156.64},null,{"$f":"$A$33","v":"Versorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$33","v":"Versorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B14","v":"Entsorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C14","v":0.02},null,{"$f":"$H$79*$D$34","v":143776},{"$f":"IF('LzK - Standardwerte'!H14>1%,'LzK - Standardwerte'!H14,\" \")","v":0.4},{"$f":"$H$79*G34*$D$34","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F14","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M52>0,Grundlagen!M52,J34)","v":" "},{"$f":"IF(K34>0,K34+I34,J34+I34)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$88,$H$88,'Strukturelle Massnahmen'!D19=$H$89,$H$89,'Strukturelle Massnahmen'!D19=$H$90,$H$90,'Strukturelle Massnahmen'!D19=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J19>0,'Strukturelle Massnahmen'!J19,\" \"),\" \")","v":42200},{"$f":"IF(O34=\" \",L34,(_xlfn.IFS(N34=\"a\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"b\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"c\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"d\",IF(L34>M34,L34+'LzK - Standardwerte'!F14,M34+'LzK - Standardwerte'!F14))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P34>0,SUM(P34,'LzK - Standardwerte'!$F14)<$JK$21),P34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q34>0,SUM(Q34,'LzK - Standardwerte'!$F14)<$JK$21),Q34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R34>0,SUM(R34,'LzK - Standardwerte'!$F14)<$JK$21),R34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S34>0,SUM(S34,'LzK - Standardwerte'!$F14)<$JK$21),S34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T34>0,SUM(T34,'LzK - Standardwerte'!$F14)<$JK$21),T34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U34>0,SUM(U34,'LzK - Standardwerte'!$F14)<$JK$21),U34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V34>0,SUM(V34,'LzK - Standardwerte'!$F14)<$JK$21),V34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(OR(ISNUMBER(F34),ISNUMBER(E34),ISNUMBER(D34)),F34*'LzK - Standardwerte'!D14,\" \")","v":2156.64},null,{"$f":"$A$34","v":"Entsorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$34","v":"Entsorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B15","v":"Transportanlagen"},null,{"$f":"IFERROR(IF(Grundlagen!M34=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C15","v":2.01E-2},{"$f":"IF(C35=\" \",\" \",($H$79*E35))","v":" "},{"$f":"IF('LzK - Standardwerte'!H15>1%,'LzK - Standardwerte'!H15,\" \")","v":1},{"$f":"IF(C35=\" \",\" \",($H$79*G35*E35))","v":" "},{"$f":"'LzK - Standardwerte'!F15","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M53>0,Grundlagen!M53,J35)","v":" "},{"$f":"IF(C35>0,IF(K35>0,K35+I35,J35+I35),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IF('Strukturelle Massnahmen'!J20>0,'Energetische Massnahmen'!#REF!,\" \")","v":" "},{"$f":"IF('Strukturelle Massnahmen'!D20=0,\" \",'Strukturelle Massnahmen'!D20)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J20>0,'Strukturelle Massnahmen'!J20,\" \"),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N35=\"a\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"b\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"c\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"d\",IF(L35>M35,L35+'LzK - Standardwerte'!F15,M35+'LzK - Standardwerte'!F15)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P35>0,SUM(P35,'LzK - Standardwerte'!$F15)<$JK$21),P35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q35>0,SUM(Q35,'LzK - Standardwerte'!$F15)<$JK$21),Q35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R35>0,SUM(R35,'LzK - Standardwerte'!$F15)<$JK$21),R35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S35>0,SUM(S35,'LzK - Standardwerte'!$F15)<$JK$21),S35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T35>0,SUM(T35,'LzK - Standardwerte'!$F15)<$JK$21),T35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U35>0,SUM(U35,'LzK - Standardwerte'!$F15)<$JK$21),U35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V35>0,SUM(V35,'LzK - Standardwerte'!$F15)<$JK$21),V35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C35),F35*'LzK - Standardwerte'!D15,\" \")","v":" "},null,{"$f":"$A$35","v":"Transportanlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$35","v":"Transportanlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B16","v":"Äussere Wandbekleidung Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H16>1%,'LzK - Standardwerte'!H16,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F16","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M54>0,Grundlagen!M54,J36)","v":1955},{"$f":"IF(K36>0,K36+I36,J36+I36)","v":1995},null,{"$f":"IF('Strukturelle Massnahmen'!D21=0,\" \",'Strukturelle Massnahmen'!D21)","v":" "},{"$f":"SUM(O37,O38)","v":646300},{"$f":"IFERROR(_xlfn.IFS(N36=\"a\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"b\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"c\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"d\",IF(L36>M36,L36+'LzK - Standardwerte'!F16,M36+'LzK - Standardwerte'!F16)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P36>0,SUM(P36,'LzK - Standardwerte'!$F16)<$JK$21),P36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q36>0,SUM(Q36,'LzK - Standardwerte'!$F16)<$JK$21),Q36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R36>0,SUM(R36,'LzK - Standardwerte'!$F16)<$JK$21),R36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S36>0,SUM(S36,'LzK - Standardwerte'!$F16)<$JK$21),S36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T36>0,SUM(T36,'LzK - Standardwerte'!$F16)<$JK$21),T36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U36>0,SUM(U36,'LzK - Standardwerte'!$F16)<$JK$21),U36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V36>0,SUM(V36,'LzK - Standardwerte'!$F16)<$JK$21),V36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F36),ISNUMBER(E36),ISNUMBER(D36)),F36*'LzK - Standardwerte'!D16,\" \")","v":" "},null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B17","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,{"$f":"'LzK - Standardwerte'!C17","v":5.2538521611335404E-2},null,{"$f":"$H$79*$D$37","v":377688.92415956798},{"$f":"IF('LzK - Standardwerte'!H17>1%,'LzK - Standardwerte'!H17,\" \")","v":0.4},{"$f":"$H$79*G37*$D$37","v":151075.56966382719},{"$f":"'LzK - Standardwerte'!F17","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M55>0,Grundlagen!M55,J37)","v":1985},2020,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$88,$H$88,'Strukturelle Massnahmen'!D22=$H$89,$H$89,'Strukturelle Massnahmen'!D22=$H$90,$H$90,'Strukturelle Massnahmen'!D22=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J22>0,'Strukturelle Massnahmen'!J22,\" \"),\" \")","v":228000},{"$f":"IF(O37=\" \",L37,(_xlfn.IFS(N37=\"a\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"b\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"c\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"d\",IF(L37>M37,L37+'LzK - Standardwerte'!F17,M37+'LzK - Standardwerte'!F17))))","v":2060},{"$f":"IFERROR(IF(AND(P37>0,SUM(P37,'LzK - Standardwerte'!$F17)<$JK$21),P37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q37>0,SUM(Q37,'LzK - Standardwerte'!$F17)<$JK$21),Q37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(R37>0,SUM(R37,'LzK - Standardwerte'!$F17)<$JK$21),R37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S37>0,SUM(S37,'LzK - Standardwerte'!$F17)<$JK$21),S37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T37>0,SUM(T37,'LzK - Standardwerte'!$F17)<$JK$21),T37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U37>0,SUM(U37,'LzK - Standardwerte'!$F17)<$JK$21),U37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V37>0,SUM(V37,'LzK - Standardwerte'!$F17)<$JK$21),V37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},"2060 2095 2130          ",null,{"$f":"IF(OR(ISNUMBER(F37),ISNUMBER(E37),ISNUMBER(D37)),F37*'LzK - Standardwerte'!D17,\" \")","v":1510.755696638272},null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272]
[{"$f":"'LzK - Standardwerte'!B18","v":"Einbaute zu Aussenwand"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H18>1%,'LzK - Standardwerte'!H18,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F18","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M56>0,Grundlagen!M56,J38)","v":1955},1985,null,{"$f":"IF('Strukturelle Massnahmen'!D23=0,\" \",'Strukturelle Massnahmen'!D23)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J23>0,'Strukturelle Massnahmen'!J23,\" \"),\" \")","v":418300},{"$f":"IFERROR(_xlfn.IFS(N38=\"a\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"b\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"c\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"d\",IF(L38>M38,L38+'LzK - Standardwerte'!F18,M38+'LzK - Standardwerte'!F18)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P38>0,SUM(P38,'LzK - Standardwerte'!$F18)<$JK$21),P38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q38>0,SUM(Q38,'LzK - Standardwerte'!$F18)<$JK$21),Q38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R38>0,SUM(R38,'LzK - Standardwerte'!$F18)<$JK$21),R38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S38>0,SUM(S38,'LzK - Standardwerte'!$F18)<$JK$21),S38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T38>0,SUM(T38,'LzK - Standardwerte'!$F18)<$JK$21),T38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U38>0,SUM(U38,'LzK - Standardwerte'!$F18)<$JK$21),U38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V38>0,SUM(V38,'LzK - Standardwerte'!$F18)<$JK$21),V38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F38),ISNUMBER(E38),ISNUMBER(D38)),F38*'LzK - Standardwerte'!D18,\" \")","v":" "},null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B19","v":"Fenster"},null,null,{"$f":"'LzK - Standardwerte'!C19","v":0.05},null,{"$f":"$H$79*$D$39","v":359440},{"$f":"IF('LzK - Standardwerte'!H19>1%,'LzK - Standardwerte'!H19,\" \")","v":0.8},{"$f":"$H$79*G39*$D$39","v":287552},{"$f":"'LzK - Standardwerte'!F19","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M57>0,Grundlagen!M57,J39)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$88,$H$88,'Strukturelle Massnahmen'!D24=$H$89,$H$89,'Strukturelle Massnahmen'!D24=$H$90,$H$90,'Strukturelle Massnahmen'!D24=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J24>0,'Strukturelle Massnahmen'!J24,\" \"),\" \")","v":241300},{"$f":"IF(O39=\" \",L39,(_xlfn.IFS(N39=\"a\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"b\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"c\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"d\",IF(L39>M39,L39+'LzK - Standardwerte'!F19,M39+'LzK - Standardwerte'!F19))))","v":2050},{"$f":"IFERROR(IF(AND(P39>0,SUM(P39,'LzK - Standardwerte'!$F19)<$JK$21),P39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q39>0,SUM(Q39,'LzK - Standardwerte'!$F19)<$JK$21),Q39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R39>0,SUM(R39,'LzK - Standardwerte'!$F19)<$JK$21),R39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S39>0,SUM(S39,'LzK - Standardwerte'!$F19)<$JK$21),S39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T39>0,SUM(T39,'LzK - Standardwerte'!$F19)<$JK$21),T39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U39>0,SUM(U39,'LzK - Standardwerte'!$F19)<$JK$21),U39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V39>0,SUM(V39,'LzK - Standardwerte'!$F19)<$JK$21),V39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F39),ISNUMBER(E39),ISNUMBER(D39)),F39*'LzK - Standardwerte'!D19,\" \")","v":1437.76},null,{"$f":"$A$39","v":"Fenster"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$39","v":"Fenster"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B20","v":"Türen"},null,null,{"$f":"'LzK - Standardwerte'!C20","v":7.4999999999999997E-3},null,{"$f":"$H$79*$D$40","v":53916},{"$f":"IF('LzK - Standardwerte'!H20>1%,'LzK - Standardwerte'!H20,\" \")","v":0.8},{"$f":"$H$79*G40*$D$40","v":43132.799999999996},{"$f":"'LzK - Standardwerte'!F20","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M58>0,Grundlagen!M58,J40)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$88,$H$88,'Strukturelle Massnahmen'!D25=$H$89,$H$89,'Strukturelle Massnahmen'!D25=$H$90,$H$90,'Strukturelle Massnahmen'!D25=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J25>0,'Strukturelle Massnahmen'!J25,\" \"),\" \")","v":42900},{"$f":"IF(O40=\" \",L40,(_xlfn.IFS(N40=\"a\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"b\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"c\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"d\",IF(L40>M40,L40+'LzK - Standardwerte'!F20,M40+'LzK - Standardwerte'!F20))))","v":2050},{"$f":"IFERROR(IF(AND(P40>0,SUM(P40,'LzK - Standardwerte'!$F20)<$JK$21),P40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q40>0,SUM(Q40,'LzK - Standardwerte'!$F20)<$JK$21),Q40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R40>0,SUM(R40,'LzK - Standardwerte'!$F20)<$JK$21),R40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S40>0,SUM(S40,'LzK - Standardwerte'!$F20)<$JK$21),S40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T40>0,SUM(T40,'LzK - Standardwerte'!$F20)<$JK$21),T40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U40>0,SUM(U40,'LzK - Standardwerte'!$F20)<$JK$21),U40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V40>0,SUM(V40,'LzK - Standardwerte'!$F20)<$JK$21),V40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F40),ISNUMBER(E40),ISNUMBER(D40)),F40*'LzK - Standardwerte'!D20,\" \")","v":215.66400000000002},null,{"$f":"$A$40","v":"Türen"},0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,null,{"$f":"$A$40","v":"Türen"},null,null,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002]
[{"$f":"'LzK - Standardwerte'!B21","v":"Sonnenschutz"},null,null,{"$f":"'LzK - Standardwerte'!C21","v":0.02},null,{"$f":"$H$79*$D$41","v":143776},{"$f":"IF('LzK - Standardwerte'!H21>1%,'LzK - Standardwerte'!H21,\" \")","v":0.8},{"$f":"$H$79*G41*$D$41","v":115020.8},{"$f":"'LzK - Standardwerte'!F21","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M59>0,Grundlagen!M59,J41)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$88,$H$88,'Strukturelle Massnahmen'!D26=$H$89,$H$89,'Strukturelle Massnahmen'!D26=$H$90,$H$90,'Strukturelle Massnahmen'!D26=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J26>0,'Strukturelle Massnahmen'!J26,\" \"),\" \")","v":134100},{"$f":"IF(O41=\" \",L41,(_xlfn.IFS(N41=\"a\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"b\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"c\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"d\",IF(L41>M41,L41+'LzK - Standardwerte'!F21,M41+'LzK - Standardwerte'!F21))))","v":2065},{"$f":"IFERROR(IF(AND(P41>0,SUM(P41,'LzK - Standardwerte'!$F21)<$JK$21),P41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q41>0,SUM(Q41,'LzK - Standardwerte'!$F21)<$JK$21),Q41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R41>0,SUM(R41,'LzK - Standardwerte'!$F21)<$JK$21),R41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S41>0,SUM(S41,'LzK - Standardwerte'!$F21)<$JK$21),S41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T41>0,SUM(T41,'LzK - Standardwerte'!$F21)<$JK$21),T41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U41>0,SUM(U41,'LzK - Standardwerte'!$F21)<$JK$21),U41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V41>0,SUM(V41,'LzK - Standardwerte'!$F21)<$JK$21),V41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F41),ISNUMBER(E41),ISNUMBER(D41)),F41*'LzK - Standardwerte'!D21,\" \")","v":575.10400000000004},null,{"$f":"$A$41","v":"Sonnenschutz"},0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,null,{"$f":"$A$41","v":"Sonnenschutz"},null,null,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004]
[{"$f":"'LzK - Standardwerte'!B22","v":"Bedachung Gebäude "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H22>1%,'LzK - Standardwerte'!H22,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F22","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M60>0,Grundlagen!M60,J42)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D27=0,\" \",'Strukturelle Massnahmen'!D27)","v":" "},{"$f":"SUM(O43,O46)","v":511100},{"$f":"IFERROR(_xlfn.IFS(N42=\"a\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"b\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"c\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"d\",IF(L42>M42,L42+'LzK - Standardwerte'!F22,M42+'LzK - Standardwerte'!F22)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P42>0,SUM(P42,'LzK - Standardwerte'!$F22)<$JK$21),P42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q42>0,SUM(Q42,'LzK - Standardwerte'!$F22)<$JK$21),Q42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R42>0,SUM(R42,'LzK - Standardwerte'!$F22)<$JK$21),R42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S42>0,SUM(S42,'LzK - Standardwerte'!$F22)<$JK$21),S42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T42>0,SUM(T42,'LzK - Standardwerte'!$F22)<$JK$21),T42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U42>0,SUM(U42,'LzK - Standardwerte'!$F22)<$JK$21),U42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V42>0,SUM(V42,'LzK - Standardwerte'!$F22)<$JK$21),V42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F42),ISNUMBER(E42),ISNUMBER(D42)),F42*'LzK - Standardwerte'!D22,\" \")","v":" "},null,{"$f":"$A$42","v":"Bedachung Gebäude "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$42","v":"Bedachung Gebäude "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B23","v":"Dachhaut"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H23>1%,'LzK - Standardwerte'!H23,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F23","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M61>0,Grundlagen!M61,J43)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D28=0,\" \",'Strukturelle Massnahmen'!D28)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J28>0,'Strukturelle Massnahmen'!J28,\" \"),\" \")","v":407400},{"$f":"IFERROR(_xlfn.IFS(N43=\"a\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"b\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"c\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"d\",IF(L43>M43,L43+'LzK - Standardwerte'!F23,M43+'LzK - Standardwerte'!F23)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P43>0,SUM(P43,'LzK - Standardwerte'!$F23)<$JK$21),P43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q43>0,SUM(Q43,'LzK - Standardwerte'!$F23)<$JK$21),Q43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R43>0,SUM(R43,'LzK - Standardwerte'!$F23)<$JK$21),R43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S43>0,SUM(S43,'LzK - Standardwerte'!$F23)<$JK$21),S43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T43>0,SUM(T43,'LzK - Standardwerte'!$F23)<$JK$21),T43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U43>0,SUM(U43,'LzK - Standardwerte'!$F23)<$JK$21),U43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V43>0,SUM(V43,'LzK - Standardwerte'!$F23)<$JK$21),V43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F43),ISNUMBER(E43),ISNUMBER(D43)),F43*'LzK - Standardwerte'!D23,\" \")","v":" "},null,{"$f":"$A$43","v":"Dachhaut"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$43","v":"Dachhaut"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B24","v":"Flachdach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Flachdach\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C24","v":0.05},{"$f":"IF(C44=\" \",\" \",($H$79*E44))","v":" "},{"$f":"IF('LzK - Standardwerte'!H24>1%,'LzK - Standardwerte'!H24,\" \")","v":0.6},{"$f":"IF(C44=\" \",\" \",($H$79*G44*E44))","v":" "},{"$f":"'LzK - Standardwerte'!F24","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M62>0,Grundlagen!M62,J44)","v":" "},{"$f":"IF(C44>0,IF(K44>0,K44+I44,J44+I44),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$88,$H$88,'Strukturelle Massnahmen'!D29=$H$89,$H$89,'Strukturelle Massnahmen'!D29=$H$90,$H$90,'Strukturelle Massnahmen'!D29=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J29>0,'Strukturelle Massnahmen'!J29,\" \"),\" \")","v":" "},{"$f":"IF(O44=\" \",L44,(_xlfn.IFS(N44=\"a\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"b\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"c\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"d\",IF(L44>M44,L44+'LzK - Standardwerte'!F24,M44+'LzK - Standardwerte'!F24))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P44>0,SUM(P44,'LzK - Standardwerte'!$F24)<$JK$21),P44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q44>0,SUM(Q44,'LzK - Standardwerte'!$F24)<$JK$21),Q44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R44>0,SUM(R44,'LzK - Standardwerte'!$F24)<$JK$21),R44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S44>0,SUM(S44,'LzK - Standardwerte'!$F24)<$JK$21),S44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T44>0,SUM(T44,'LzK - Standardwerte'!$F24)<$JK$21),T44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U44>0,SUM(U44,'LzK - Standardwerte'!$F24)<$JK$21),U44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V44>0,SUM(V44,'LzK - Standardwerte'!$F24)<$JK$21),V44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C44),F44*'LzK - Standardwerte'!D24,\" \")","v":" "},null,{"$f":"$A$44","v":"Flachdach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$44","v":"Flachdach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B25","v":"Geneigtes Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Steildach\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C25","v":0.05},{"$f":"IF(C45=\" \",\" \",($H$79*E45))","v":359440},{"$f":"IF('LzK - Standardwerte'!H25>1%,'LzK - Standardwerte'!H25,\" \")","v":0.4},{"$f":"IF(C45=\" \",\" \",($H$79*G45*E45))","v":143776},{"$f":"'LzK - Standardwerte'!F25","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M63>0,Grundlagen!M63,J45)","v":1985},{"$f":"IF(C45>0,IF(K45>0,K45+I45,J45+I45),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$88,$H$88,'Strukturelle Massnahmen'!D30=$H$89,$H$89,'Strukturelle Massnahmen'!D30=$H$90,$H$90,'Strukturelle Massnahmen'!D30=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J30>0,'Strukturelle Massnahmen'!J30,\" \"),\" \")","v":407400},{"$f":"IF(O45=\" \",L45,(_xlfn.IFS(N45=\"a\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"b\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"c\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"d\",IF(L45>M45,L45+'LzK - Standardwerte'!F25,M45+'LzK - Standardwerte'!F25))))","v":2065},{"$f":"IFERROR(IF(AND(P45>0,SUM(P45,'LzK - Standardwerte'!$F25)<$JK$21),P45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q45>0,SUM(Q45,'LzK - Standardwerte'!$F25)<$JK$21),Q45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R45>0,SUM(R45,'LzK - Standardwerte'!$F25)<$JK$21),R45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S45>0,SUM(S45,'LzK - Standardwerte'!$F25)<$JK$21),S45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T45>0,SUM(T45,'LzK - Standardwerte'!$F25)<$JK$21),T45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U45>0,SUM(U45,'LzK - Standardwerte'!$F25)<$JK$21),U45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V45>0,SUM(V45,'LzK - Standardwerte'!$F25)<$JK$21),V45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(ISNUMBER(C45),F45*'LzK - Standardwerte'!D25,\" \")","v":718.88},null,{"$f":"$A$45","v":"Geneigtes Dach"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$45","v":"Geneigtes Dach"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B26","v":"Einbaute zu Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C26","v":0.01},{"$f":"IF(C46=\" \",\" \",($H$79*E46))","v":71888},{"$f":"IF('LzK - Standardwerte'!H26>1%,'LzK - Standardwerte'!H26,\" \")","v":0.6},{"$f":"IF(C46=\" \",\" \",($H$79*G46*E46))","v":43132.800000000003},{"$f":"'LzK - Standardwerte'!F26","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M64>0,Grundlagen!M64,J46)","v":" "},{"$f":"IF(C46>0,IF(K46>0,K46+I46,J46+I46),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$88,$H$88,'Strukturelle Massnahmen'!D31=$H$89,$H$89,'Strukturelle Massnahmen'!D31=$H$90,$H$90,'Strukturelle Massnahmen'!D31=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J31>0,'Strukturelle Massnahmen'!J31,\" \"),\" \")","v":103700},{"$f":"IF(O46=\" \",L46,(_xlfn.IFS(N46=\"a\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"b\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"c\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"d\",IF(L46>M46,L46+'LzK - Standardwerte'!F26,M46+'LzK - Standardwerte'!F26))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P46>0,SUM(P46,'LzK - Standardwerte'!$F26)<$JK$21),P46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q46>0,SUM(Q46,'LzK - Standardwerte'!$F26)<$JK$21),Q46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R46>0,SUM(R46,'LzK - Standardwerte'!$F26)<$JK$21),R46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S46>0,SUM(S46,'LzK - Standardwerte'!$F26)<$JK$21),S46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T46>0,SUM(T46,'LzK - Standardwerte'!$F26)<$JK$21),T46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U46>0,SUM(U46,'LzK - Standardwerte'!$F26)<$JK$21),U46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V46>0,SUM(V46,'LzK - Standardwerte'!$F26)<$JK$21),V46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(ISNUMBER(C46),F46*'LzK - Standardwerte'!D26,\" \")","v":143.77600000000001},null,{"$f":"$A$46","v":"Einbaute zu Dach"},0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,null,{"$f":"$A$46","v":"Einbaute zu Dach"},null,null,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001]
[{"$f":"'LzK - Standardwerte'!B27","v":"Ausbau Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H27>1%,'LzK - Standardwerte'!H27,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F27","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M65>0,Grundlagen!M65,J47)","v":1955},{"$f":"IF(K47>0,K47+I47,J47+I47)","v":1990},null,{"$f":"IF('Strukturelle Massnahmen'!D32=0,\" \",'Strukturelle Massnahmen'!D32)","v":" "},{"$f":"SUM(O48,O50,O53,O54,O55)","v":1095700},{"$f":"IFERROR(_xlfn.IFS(N47=\"a\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"b\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"c\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"d\",IF(L47>M47,L47+'LzK - Standardwerte'!F27,M47+'LzK - Standardwerte'!F27)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P47>0,SUM(P47,'LzK - Standardwerte'!$F27)<$JK$21),P47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q47>0,SUM(Q47,'LzK - Standardwerte'!$F27)<$JK$21),Q47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R47>0,SUM(R47,'LzK - Standardwerte'!$F27)<$JK$21),R47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S47>0,SUM(S47,'LzK - Standardwerte'!$F27)<$JK$21),S47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T47>0,SUM(T47,'LzK - Standardwerte'!$F27)<$JK$21),T47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U47>0,SUM(U47,'LzK - Standardwerte'!$F27)<$JK$21),U47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V47>0,SUM(V47,'LzK - Standardwerte'!$F27)<$JK$21),V47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F47),ISNUMBER(E47),ISNUMBER(D47)),F47*'LzK - Standardwerte'!D27,\" \")","v":" "},null,{"$f":"$A$47","v":"Ausbau Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$47","v":"Ausbau Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B28","v":"Trennwand Tür, Tor"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H28>1%,'LzK - Standardwerte'!H28,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F28","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M66>0,Grundlagen!M66,J48)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D33=0,\" \",'Strukturelle Massnahmen'!D33)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J33>0,'Strukturelle Massnahmen'!J33,\" \"),\" \")","v":254600},{"$f":"IFERROR(_xlfn.IFS(N48=\"a\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"b\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"c\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"d\",IF(L48>M48,L48+'LzK - Standardwerte'!F28,M48+'LzK - Standardwerte'!F28)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P48>0,SUM(P48,'LzK - Standardwerte'!$F28)<$JK$21),P48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q48>0,SUM(Q48,'LzK - Standardwerte'!$F28)<$JK$21),Q48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R48>0,SUM(R48,'LzK - Standardwerte'!$F28)<$JK$21),R48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S48>0,SUM(S48,'LzK - Standardwerte'!$F28)<$JK$21),S48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T48>0,SUM(T48,'LzK - Standardwerte'!$F28)<$JK$21),T48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U48>0,SUM(U48,'LzK - Standardwerte'!$F28)<$JK$21),U48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V48>0,SUM(V48,'LzK - Standardwerte'!$F28)<$JK$21),V48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F48),ISNUMBER(E48),ISNUMBER(D48)),F48*'LzK - Standardwerte'!D28,\" \")","v":" "},null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B29","v":"Innentür"},null,null,{"$f":"'LzK - Standardwerte'!C29","v":2.5735853440924793E-2},null,{"$f":"$H$79*$D$49","v":185009.90321612015},{"$f":"IF('LzK - Standardwerte'!H29>1%,'LzK - Standardwerte'!H29,\" \")","v":0.4},{"$f":"$H$79*G49*$D$49","v":74003.961286448059},{"$f":"'LzK - Standardwerte'!F29","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M67>0,Grundlagen!M67,J49)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$88,$H$88,'Strukturelle Massnahmen'!D34=$H$89,$H$89,'Strukturelle Massnahmen'!D34=$H$90,$H$90,'Strukturelle Massnahmen'!D34=$H$91,$H$91),\" \")","v":"d"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J34>0,'Strukturelle Massnahmen'!J34,\" \"),\" \")","v":254600},{"$f":"IF(O49=\" \",L49,(_xlfn.IFS(N49=\"a\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"b\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"c\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"d\",IF(L49>M49,L49+'LzK - Standardwerte'!F29,M49+'LzK - Standardwerte'!F29))))","v":2065},{"$f":"IFERROR(IF(AND(P49>0,SUM(P49,'LzK - Standardwerte'!$F29)<$JK$21),P49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q49>0,SUM(Q49,'LzK - Standardwerte'!$F29)<$JK$21),Q49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R49>0,SUM(R49,'LzK - Standardwerte'!$F29)<$JK$21),R49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S49>0,SUM(S49,'LzK - Standardwerte'!$F29)<$JK$21),S49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T49>0,SUM(T49,'LzK - Standardwerte'!$F29)<$JK$21),T49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U49>0,SUM(U49,'LzK - Standardwerte'!$F29)<$JK$21),U49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V49>0,SUM(V49,'LzK - Standardwerte'!$F29)<$JK$21),V49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F49),ISNUMBER(E49),ISNUMBER(D49)),F49*'LzK - Standardwerte'!D29,\" \")","v":925.04951608060071},null,{"$f":"$A$49","v":"Innentür"},0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,null,{"$f":"$A$49","v":"Innentür"},null,null,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071]
[{"$f":"'LzK - Standardwerte'!B30","v":"Bodenbelag"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H30>1%,'LzK - Standardwerte'!H30,\" \")","v":0.4},null,{"$f":"'LzK - Standardwerte'!F30","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M68>0,Grundlagen!M68,J50)","v":1955},1990,null,{"$f":"IF('Strukturelle Massnahmen'!D35=0,\" \",'Strukturelle Massnahmen'!D35)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J35>0,'Strukturelle Massnahmen'!J35,\" \"),\" \")","v":107200},{"$f":"IFERROR(_xlfn.IFS(N50=\"a\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"b\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"c\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"d\",IF(L50>M50,L50+'LzK - Standardwerte'!F30,M50+'LzK - Standardwerte'!F30)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P50>0,SUM(P50,'LzK - Standardwerte'!$F30)<$JK$21),P50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q50>0,SUM(Q50,'LzK - Standardwerte'!$F30)<$JK$21),Q50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R50>0,SUM(R50,'LzK - Standardwerte'!$F30)<$JK$21),R50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S50>0,SUM(S50,'LzK - Standardwerte'!$F30)<$JK$21),S50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T50>0,SUM(T50,'LzK - Standardwerte'!$F30)<$JK$21),T50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U50>0,SUM(U50,'LzK - Standardwerte'!$F30)<$JK$21),U50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V50>0,SUM(V50,'LzK - Standardwerte'!$F30)<$JK$21),V50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F50),ISNUMBER(E50),ISNUMBER(D50)),F50*'LzK - Standardwerte'!D30,\" \")","v":" "},null,{"$f":"$A$50","v":"Bodenbelag"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$50","v":"Bodenbelag"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B31","v":"Unterkonstruktion zu Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C31","v":2.5866775898842904E-2},null,{"$f":"$H$79*$D$51","v":185951.07858160188},{"$f":"IF('LzK - Standardwerte'!H31>1%,'LzK - Standardwerte'!H31,\" \")","v":0.2},{"$f":"$H$79*G51*$D$51","v":37190.215716320374},{"$f":"'LzK - Standardwerte'!F31","v":100},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M69>0,Grundlagen!M69,J51)","v":2005},2105,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$88,$H$88,'Strukturelle Massnahmen'!D36=$H$89,$H$89,'Strukturelle Massnahmen'!D36=$H$90,$H$90,'Strukturelle Massnahmen'!D36=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J36>0,'Strukturelle Massnahmen'!J36,\" \"),\" \")","v":" "},{"$f":"IF(O51=\" \",L51,(_xlfn.IFS(N51=\"a\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"b\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"c\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"d\",IF(L51>M51,L51+'LzK - Standardwerte'!F31,M51+'LzK - Standardwerte'!F31))))","v":2105},{"$f":"IFERROR(IF(AND(P51>0,SUM(P51,'LzK - Standardwerte'!$F31)<$JK$21),P51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q51>0,SUM(Q51,'LzK - Standardwerte'!$F31)<$JK$21),Q51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R51>0,SUM(R51,'LzK - Standardwerte'!$F31)<$JK$21),R51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S51>0,SUM(S51,'LzK - Standardwerte'!$F31)<$JK$21),S51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T51>0,SUM(T51,'LzK - Standardwerte'!$F31)<$JK$21),T51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U51>0,SUM(U51,'LzK - Standardwerte'!$F31)<$JK$21),U51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V51>0,SUM(V51,'LzK - Standardwerte'!$F31)<$JK$21),V51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(OR(ISNUMBER(F51),ISNUMBER(E51),ISNUMBER(D51)),F51*'LzK - Standardwerte'!D31,\" \")","v":929.75539290800941},null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},null,null,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,37190.215716320374,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941]
[{"$f":"'LzK - Standardwerte'!B32","v":"Fertiger Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C32","v":0.04},null,{"$f":"$H$79*$D$52","v":287552},{"$f":"IF('LzK - Standardwerte'!H32>1%,'LzK - Standardwerte'!H32,\" \")","v":0.4},{"$f":"$H$79*G52*$D$52","v":115020.8},{"$f":"'LzK - Standardwerte'!F32","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M70>0,Grundlagen!M70,J52)","v":2005},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$88,$H$88,'Strukturelle Massnahmen'!D37=$H$89,$H$89,'Strukturelle Massnahmen'!D37=$H$90,$H$90,'Strukturelle Massnahmen'!D37=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J37>0,'Strukturelle Massnahmen'!J37,\" \"),\" \")","v":107200},{"$f":"IF(O52=\" \",L52,(_xlfn.IFS(N52=\"a\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"b\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"c\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"d\",IF(L52>M52,L52+'LzK - Standardwerte'!F32,M52+'LzK - Standardwerte'!F32))))","v":2065},{"$f":"IFERROR(IF(AND(P52>0,SUM(P52,'LzK - Standardwerte'!$F32)<$JK$21),P52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q52>0,SUM(Q52,'LzK - Standardwerte'!$F32)<$JK$21),Q52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(R52>0,SUM(R52,'LzK - Standardwerte'!$F32)<$JK$21),R52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S52>0,SUM(S52,'LzK - Standardwerte'!$F32)<$JK$21),S52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T52>0,SUM(T52,'LzK - Standardwerte'!$F32)<$JK$21),T52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U52>0,SUM(U52,'LzK - Standardwerte'!$F32)<$JK$21),U52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V52>0,SUM(V52,'LzK - Standardwerte'!$F32)<$JK$21),V52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},"2065 2095 2125          ",null,{"$f":"IF(OR(ISNUMBER(F52),ISNUMBER(E52),ISNUMBER(D52)),F52*'LzK - Standardwerte'!D32,\" \")","v":1437.76},null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B33","v":"Wandbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C33","v":0.05},null,{"$f":"$H$79*$D$53","v":359440},{"$f":"IF('LzK - Standardwerte'!H33>1%,'LzK - Standardwerte'!H33,\" \")","v":0.4},{"$f":"$H$79*G53*$D$53","v":143776},{"$f":"'LzK - Standardwerte'!F33","v":20},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M71>0,Grundlagen!M71,J53)","v":2015},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$88,$H$88,'Strukturelle Massnahmen'!D38=$H$89,$H$89,'Strukturelle Massnahmen'!D38=$H$90,$H$90,'Strukturelle Massnahmen'!D38=$H$91,$H$91),\" \")","v":"b"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J38>0,'Strukturelle Massnahmen'!J38,\" \"),\" \")","v":132000},{"$f":"IF(O53=\" \",L53,(_xlfn.IFS(N53=\"a\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"b\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"c\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"d\",IF(L53>M53,L53+'LzK - Standardwerte'!F33,M53+'LzK - Standardwerte'!F33))))","v":2055},{"$f":"IFERROR(IF(AND(P53>0,SUM(P53,'LzK - Standardwerte'!$F33)<$JK$21),P53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q53>0,SUM(Q53,'LzK - Standardwerte'!$F33)<$JK$21),Q53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(R53>0,SUM(R53,'LzK - Standardwerte'!$F33)<$JK$21),R53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(S53>0,SUM(S53,'LzK - Standardwerte'!$F33)<$JK$21),S53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(T53>0,SUM(T53,'LzK - Standardwerte'!$F33)<$JK$21),T53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U53>0,SUM(U53,'LzK - Standardwerte'!$F33)<$JK$21),U53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V53>0,SUM(V53,'LzK - Standardwerte'!$F33)<$JK$21),V53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},"2055 2075 2095 2115 2135      ",null,{"$f":"IF(OR(ISNUMBER(F53),ISNUMBER(E53),ISNUMBER(D53)),F53*'LzK - Standardwerte'!D33,\" \")","v":1797.2},null,{"$f":"$A$53","v":"Wandbekleidung"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$53","v":"Wandbekleidung"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[{"$f":"'LzK - Standardwerte'!B34","v":"Deckenbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C34","v":0.03},null,{"$f":"$H$79*$D$54","v":215664},{"$f":"IF('LzK - Standardwerte'!H34>1%,'LzK - Standardwerte'!H34,\" \")","v":0.4},{"$f":"$H$79*G54*$D$54","v":86265.599999999991},{"$f":"'LzK - Standardwerte'!F34","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M72>0,Grundlagen!M72,J54)","v":2015},2045,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$88,$H$88,'Strukturelle Massnahmen'!D39=$H$89,$H$89,'Strukturelle Massnahmen'!D39=$H$90,$H$90,'Strukturelle Massnahmen'!D39=$H$91,$H$91),\" \")","v":"b"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J39>0,'Strukturelle Massnahmen'!J39,\" \"),\" \")","v":59000},{"$f":"IF(O54=\" \",L54,(_xlfn.IFS(N54=\"a\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"b\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"c\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"d\",IF(L54>M54,L54+'LzK - Standardwerte'!F34,M54+'LzK - Standardwerte'!F34))))","v":2065},{"$f":"IFERROR(IF(AND(P54>0,SUM(P54,'LzK - Standardwerte'!$F34)<$JK$21),P54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q54>0,SUM(Q54,'LzK - Standardwerte'!$F34)<$JK$21),Q54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(R54>0,SUM(R54,'LzK - Standardwerte'!$F34)<$JK$21),R54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S54>0,SUM(S54,'LzK - Standardwerte'!$F34)<$JK$21),S54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T54>0,SUM(T54,'LzK - Standardwerte'!$F34)<$JK$21),T54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U54>0,SUM(U54,'LzK - Standardwerte'!$F34)<$JK$21),U54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V54>0,SUM(V54,'LzK - Standardwerte'!$F34)<$JK$21),V54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},"2065 2095 2125          ",null,{"$f":"IF(OR(ISNUMBER(F54),ISNUMBER(E54),ISNUMBER(D54)),F54*'LzK - Standardwerte'!D34,\" \")","v":1078.32},null,{"$f":"$A$54","v":"Deckenbekleidung"},0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,null,{"$f":"$A$54","v":"Deckenbekleidung"},null,null,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32]
[{"$f":"'LzK - Standardwerte'!B35","v":"Einbauten"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H35>1%,'LzK - Standardwerte'!H35,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F35","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M73>0,Grundlagen!M73,J55)","v":1955},1980,null,{"$f":"IF('Strukturelle Massnahmen'!D40=0,\" \",'Strukturelle Massnahmen'!D40)","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J40>0,'Strukturelle Massnahmen'!J40,\" \"),\" \")","v":542900},{"$f":"IFERROR(_xlfn.IFS(N55=\"a\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"b\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"c\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"d\",IF(L55>M55,L55+'LzK - Standardwerte'!F35,M55+'LzK - Standardwerte'!F35)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P55>0,SUM(P55,'LzK - Standardwerte'!$F35)<$JK$21),P55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q55>0,SUM(Q55,'LzK - Standardwerte'!$F35)<$JK$21),Q55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R55>0,SUM(R55,'LzK - Standardwerte'!$F35)<$JK$21),R55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S55>0,SUM(S55,'LzK - Standardwerte'!$F35)<$JK$21),S55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T55>0,SUM(T55,'LzK - Standardwerte'!$F35)<$JK$21),T55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U55>0,SUM(U55,'LzK - Standardwerte'!$F35)<$JK$21),U55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V55>0,SUM(V55,'LzK - Standardwerte'!$F35)<$JK$21),V55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F55),ISNUMBER(E55),ISNUMBER(D55)),F55*'LzK - Standardwerte'!D35,\" \")","v":" "},null,{"$f":"$A$55","v":"Einbauten"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$55","v":"Einbauten"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B36","v":"Einbauschrank, Regal"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C36","v":1.7809800486211266E-2},{"$f":"IF(C56=\" \",\" \",($H$79*E56))","v":128031.09373527556},{"$f":"IF('LzK - Standardwerte'!H36>1%,'LzK - Standardwerte'!H36,\" \")","v":0.6},{"$f":"IF(C56=\" \",\" \",($H$79*G56*E56))","v":76818.656241165329},{"$f":"'LzK - Standardwerte'!F36","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M74>0,Grundlagen!M74,J56)","v":1985},{"$f":"IF(C56>0,IF(K56>0,K56+I56,J56+I56),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$91,Grundlagen!$B$11),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$88,$H$88,'Strukturelle Massnahmen'!D41=$H$89,$H$89,'Strukturelle Massnahmen'!D41=$H$90,$H$90,'Strukturelle Massnahmen'!D41=$H$91,$H$91),\" \")","v":" "},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J41>0,'Strukturelle Massnahmen'!J41,\" \"),\" \")","v":" "},{"$f":"IF(O56=\" \",L56,(_xlfn.IFS(N56=\"a\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"b\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"c\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"d\",IF(L56>M56,L56+'LzK - Standardwerte'!F36,M56+'LzK - Standardwerte'!F36))))","v":2045},{"$f":"IFERROR(IF(AND(P56>0,SUM(P56,'LzK - Standardwerte'!$F36)<$JK$21),P56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q56>0,SUM(Q56,'LzK - Standardwerte'!$F36)<$JK$21),Q56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R56>0,SUM(R56,'LzK - Standardwerte'!$F36)<$JK$21),R56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S56>0,SUM(S56,'LzK - Standardwerte'!$F36)<$JK$21),S56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T56>0,SUM(T56,'LzK - Standardwerte'!$F36)<$JK$21),T56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U56>0,SUM(U56,'LzK - Standardwerte'!$F36)<$JK$21),U56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V56>0,SUM(V56,'LzK - Standardwerte'!$F36)<$JK$21),V56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},"2045 2105            ",null,{"$f":"IF(ISNUMBER(C56),F56*'LzK - Standardwerte'!D36,\" \")","v":640.15546867637784},null,{"$f":"$A$56","v":"Einbauschrank, Regal"},0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,null,{"$f":"$A$56","v":"Einbauschrank, Regal"},null,null,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784]
[{"$f":"'LzK - Standardwerte'!B37","v":"Einbauküche"},null,null,{"$f":"'LzK - Standardwerte'!C37","v":0.05},{"$f":"D57+E56","v":6.7809800486211269E-2},{"$f":"IF($C$56>0,($H$79*$D$57),$H$79*$E$57)","v":359440},{"$f":"IF('LzK - Standardwerte'!H37>1%,'LzK - Standardwerte'!H37,\" \")","v":0.6},{"$f":"IF($C$56>0,($H$79*G57*$D$57),$H$79*G57*$E$57)","v":215664},{"$f":"'LzK - Standardwerte'!F37","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M75>0,Grundlagen!M75,J57)","v":1985},{"$f":"IF(K57>0,K57+I57,J57+I57)","v":2010},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$88,$H$88,'Strukturelle Massnahmen'!D42=$H$89,$H$89,'Strukturelle Massnahmen'!D42=$H$90,$H$90,'Strukturelle Massnahmen'!D42=$H$91,$H$91),\" \")","v":"c"},{"$f":"IFERROR(IF('Strukturelle Massnahmen'!J42>0,'Strukturelle Massnahmen'!J42,\" \"),\" \")","v":542900},{"$f":"IF(O57=\" \",L57,(_xlfn.IFS(N57=\"a\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"b\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"c\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"d\",IF(L57>M57,L57+'LzK - Standardwerte'!F37,M57+'LzK - Standardwerte'!F37))))","v":2025},{"$f":"IFERROR(IF(AND(P57>0,SUM(P57,'LzK - Standardwerte'!$F37)<$JK$21),P57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2050},{"$f":"IFERROR(IF(AND(Q57>0,SUM(Q57,'LzK - Standardwerte'!$F37)<$JK$21),Q57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(R57>0,SUM(R57,'LzK - Standardwerte'!$F37)<$JK$21),R57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(S57>0,SUM(S57,'LzK - Standardwerte'!$F37)<$JK$21),S57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(T57>0,SUM(T57,'LzK - Standardwerte'!$F37)<$JK$21),T57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U57>0,SUM(U57,'LzK - Standardwerte'!$F37)<$JK$21),U57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V57>0,SUM(V57,'LzK - Standardwerte'!$F37)<$JK$21),V57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},"2025 2050 2075 2100 2125      ",null,{"$f":"IF(OR(ISNUMBER(F57),ISNUMBER(E57),ISNUMBER(D57)),F57*'LzK - Standardwerte'!D37,\" \")","v":1797.2},null,{"$f":"$A$57","v":"Einbauküche"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$57","v":"Einbauküche"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[]
["Bauwerkskosten",null,null,null,null,null,{"$f":"H59/H79","v":0.44378882359312838},{"$f":"SUM(H23:H57)","v":3190309.0950462813},null,null,null,null,{"$f":"Grundlagen!B11","v":2025},null,{"$f":"ROUND(SUM(O23,O25,O36,O42,O47),-4)","v":3130000},null,null,null,null,null,null,null,null,"CHF (Bauwerkskosten)",null,{"$f":"SUM(Z22:Z57)","v":46921.367759844092},null,"Total",{"$f":"SUM(AC23:AC57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,388195.2,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,null,"Total",{"$f":"AY65","v":48000},{"$f":"AZ72","v":47000},{"$f":"SUM(BA23:BA57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,53916,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,76818.656241165329,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,546348.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,316307.20000000001,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,151075.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(DM23:DM57)","v":0},46921.367759844092,0,46921.367759844092,588003.16128644801,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,191364.69213852103,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,690124.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,172531.20000000001,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,143776,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(FY23:FY57)","v":496137.96966382716},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,546348.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,504320.03324393381,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,561587.89213852107,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,747635.19999999995,46921.367759844092,0,46921.367759844092,{"$f":"SUM(IK23:IK57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,151075.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,143776,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS zum jeweiligen Zeitpunkt",null,null,{"$f":"BA59/((1+$H$83)^(BA20-10))","v":0},null,{"$f":"BC59/((1+$H$83)^(BC20-10))","v":0},null,{"$f":"BE59/((1+$H$83)^(BE20-10))","v":0},null,{"$f":"BG59/((1+$H$83)^(BG20-10))","v":0},null,{"$f":"BI59/((1+$H$83)^(BI20-10))","v":0},null,{"$f":"BK59/((1+$H$83)^(BK20-10))","v":0},null,{"$f":"BM59/((1+$H$83)^(BM20-10))","v":0},null,{"$f":"BO59/((1+$H$83)^(BO20-10))","v":0},null,{"$f":"BQ59/((1+$H$83)^(BQ20-10))","v":0},null,{"$f":"BS59/((1+$H$83)^(BS20-10))","v":43371.925853502449},null,{"$f":"BU59/((1+$H$83)^(BU20-10))","v":0},null,{"$f":"BW59/((1+$H$83)^(BW20-10))","v":0},null,{"$f":"BY59/((1+$H$83)^(BY20-10))","v":0},null,{"$f":"CA59/((1+$H$83)^(CA20-10))","v":0},null,{"$f":"CC59/((1+$H$83)^(CC20-10))","v":55424.689523053465},null,{"$f":"CE59/((1+$H$83)^(CE20-10))","v":0},null,{"$f":"CG59/((1+$H$83)^(CG20-10))","v":0},null,{"$f":"CI59/((1+$H$83)^(CI20-10))","v":0},null,{"$f":"CK59/((1+$H$83)^(CK20-10))","v":0},null,{"$f":"CM59/((1+$H$83)^(CM20-10))","v":353551.00618337229},null,{"$f":"CO59/((1+$H$83)^(CO20-10))","v":0},null,{"$f":"CQ59/((1+$H$83)^(CQ20-10))","v":0},null,{"$f":"CS59/((1+$H$83)^(CS20-10))","v":0},null,{"$f":"CU59/((1+$H$83)^(CU20-10))","v":0},null,{"$f":"CW59/((1+$H$83)^(CW20-10))","v":183584.7839594637},null,{"$f":"CY59/((1+$H$83)^(CY20-10))","v":0},null,{"$f":"DA59/((1+$H$83)^(DA20-10))","v":0},null,{"$f":"DC59/((1+$H$83)^(DC20-10))","v":0},null,{"$f":"DE59/((1+$H$83)^(DE20-10))","v":0},null,{"$f":"DG59/((1+$H$83)^(DG20-10))","v":78644.320890598654},null,{"$f":"DI59/((1+$H$83)^(DI20-10))","v":0},null,{"$f":"DK59/((1+$H$83)^(DK20-10))","v":0},null,{"$f":"DM59/((1+$H$83)^(DM20-10))","v":0},null,{"$f":"DO59/((1+$H$83)^(DO20-10))","v":0},null,{"$f":"DQ59/((1+$H$83)^(DQ20-10))","v":274535.37185610342},null,{"$f":"DS59/((1+$H$83)^(DS20-10))","v":0},null,{"$f":"DU59/((1+$H$83)^(DU20-10))","v":0},null,{"$f":"DW59/((1+$H$83)^(DW20-10))","v":0},null,{"$f":"DY59/((1+$H$83)^(DY20-10))","v":0},null,{"$f":"EA59/((1+$H$83)^(EA20-10))","v":80135.689701694457},null,{"$f":"EC59/((1+$H$83)^(EC20-10))","v":0},null,{"$f":"EE59/((1+$H$83)^(EE20-10))","v":0},null,{"$f":"EG59/((1+$H$83)^(EG20-10))","v":0},null,{"$f":"EI59/((1+$H$83)^(EI20-10))","v":0},null,{"$f":"EK59/((1+$H$83)^(EK20-10))","v":259201.38831919862},null,{"$f":"EM59/((1+$H$83)^(EM20-10))","v":0},null,{"$f":"EO59/((1+$H$83)^(EO20-10))","v":0},null,{"$f":"EQ59/((1+$H$83)^(EQ20-10))","v":0},null,{"$f":"ES59/((1+$H$83)^(ES20-10))","v":0},null,{"$f":"EU59/((1+$H$83)^(EU20-10))","v":0},null,{"$f":"EW59/((1+$H$83)^(EW20-10))","v":0},null,{"$f":"EY59/((1+$H$83)^(EY20-10))","v":0},null,{"$f":"FA59/((1+$H$83)^(FA20-10))","v":0},null,{"$f":"FC59/((1+$H$83)^(FC20-10))","v":0},null,{"$f":"FE59/((1+$H$83)^(FE20-10))","v":52127.677291087894},null,{"$f":"FG59/((1+$H$83)^(FG20-10))","v":0},null,{"$f":"FI59/((1+$H$83)^(FI20-10))","v":0},null,{"$f":"FK59/((1+$H$83)^(FK20-10))","v":0},null,{"$f":"FM59/((1+$H$83)^(FM20-10))","v":0},null,{"$f":"FO59/((1+$H$83)^(FO20-10))","v":38961.229099181794},null,{"$f":"FQ59/((1+$H$83)^(FQ20-10))","v":0},null,{"$f":"FS59/((1+$H$83)^(FS20-10))","v":0},null,{"$f":"FU59/((1+$H$83)^(FU20-10))","v":0},null,{"$f":"FW59/((1+$H$83)^(FW20-10))","v":0},null,{"$f":"FY59/((1+$H$83)^(FY20-10))","v":120585.26389366009},null,{"$f":"GA59/((1+$H$83)^(GA20-10))","v":0},null,{"$f":"GC59/((1+$H$83)^(GC20-10))","v":0},null,{"$f":"GE59/((1+$H$83)^(GE20-10))","v":0},null,{"$f":"GG59/((1+$H$83)^(GG20-10))","v":0},null,{"$f":"GI59/((1+$H$83)^(GI20-10))","v":119098.77310397533},null,{"$f":"GK59/((1+$H$83)^(GK20-10))","v":0},null,{"$f":"GM59/((1+$H$83)^(GM20-10))","v":0},null,{"$f":"GO59/((1+$H$83)^(GO20-10))","v":0},null,{"$f":"GQ59/((1+$H$83)^(GQ20-10))","v":0},null,{"$f":"GS59/((1+$H$83)^(GS20-10))","v":98602.75175987657},null,{"$f":"GU59/((1+$H$83)^(GU20-10))","v":0},null,{"$f":"GW59/((1+$H$83)^(GW20-10))","v":0},null,{"$f":"GY59/((1+$H$83)^(GY20-10))","v":0},null,{"$f":"HA59/((1+$H$83)^(HA20-10))","v":0},null,{"$f":"HC59/((1+$H$83)^(HC20-10))","v":0},null,{"$f":"HE59/((1+$H$83)^(HE20-10))","v":0},null,{"$f":"HG59/((1+$H$83)^(HG20-10))","v":0},null,{"$f":"HI59/((1+$H$83)^(HI20-10))","v":0},null,{"$f":"HK59/((1+$H$83)^(HK20-10))","v":0},null,{"$f":"HM59/((1+$H$83)^(HM20-10))","v":88326.616205332946},null,{"$f":"HO59/((1+$H$83)^(HO20-10))","v":0},null,{"$f":"HQ59/((1+$H$83)^(HQ20-10))","v":0},null,{"$f":"HS59/((1+$H$83)^(HS20-10))","v":0},null,{"$f":"HU59/((1+$H$83)^(HU20-10))","v":0},null,{"$f":"HW59/((1+$H$83)^(HW20-10))","v":0},null,{"$f":"HY59/((1+$H$83)^(HY20-10))","v":0},null,{"$f":"IA59/((1+$H$83)^(IA20-10))","v":0},null,{"$f":"IC59/((1+$H$83)^(IC20-10))","v":0},null,{"$f":"IE59/((1+$H$83)^(IE20-10))","v":0},null,{"$f":"IG59/((1+$H$83)^(IG20-10))","v":94592.050450253955},null,{"$f":"II59/((1+$H$83)^(II20-10))","v":0},null,{"$f":"IK59/((1+$H$83)^(IK20-10))","v":0},null,{"$f":"IM59/((1+$H$83)^(IM20-10))","v":0},null,{"$f":"IO59/((1+$H$83)^(IO20-10))","v":0},null,{"$f":"IQ59/((1+$H$83)^(IQ20-10))","v":17143.704039737317},null,{"$f":"IS59/((1+$H$83)^(IS20-10))","v":0},null,{"$f":"IU59/((1+$H$83)^(IU20-10))","v":0},null,{"$f":"IW59/((1+$H$83)^(IW20-10))","v":0},null,{"$f":"IY59/((1+$H$83)^(IY20-10))","v":0},null,{"$f":"JA59/((1+$H$83)^(JA20-10))","v":14633.302082652706},null,{"$f":"JC59/((1+$H$83)^(JC20-10))","v":0},null,{"$f":"JE59/((1+$H$83)^(JE20-10))","v":0},null,{"$f":"JG59/((1+$H$83)^(JG20-10))","v":0},null,{"$f":"JI59/((1+$H$83)^(JI20-10))","v":0},null,{"$f":"JK59/((1+$H$83)^(JK20-10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS Total (11+)",{"$f":"ROUND(SUM(BA63:JL63),-3)","v":1973000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IS Total (11+)",{"$f":"ROUND(AY64*H81,-3)","v":48000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",{"$f":"AY65/H79","v":6.6770531938571114E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",{"$f":"AY65/H86","v":25.477707006369428}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH zum jeweiligen Zeitpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte IH je Periode (11+)",null,null,null,{"$f":"BB59/((1+$H$83)^(BA20-10))","v":45911.318747401267},null,{"$f":"BD59/((1+$H$83)^(BC20-10))","v":44923.012472995368},null,{"$f":"BF59/((1+$H$83)^(BE20-10))","v":43955.980893341846},null,{"$f":"BH59/((1+$H$83)^(BG20-10))","v":43009.766040451905},null,{"$f":"BJ59/((1+$H$83)^(BI20-10))","v":42083.919804747457},null,{"$f":"BL59/((1+$H$83)^(BK20-10))","v":41178.003722844878},null,{"$f":"BN59/((1+$H$83)^(BM20-10))","v":40291.588769906921},null,{"$f":"BP59/((1+$H$83)^(BO20-10))","v":39424.255156464693},null,{"$f":"BR59/((1+$H$83)^(BQ20-10))","v":38575.5921296132},null,{"$f":"BT59/((1+$H$83)^(BS20-10))","v":37745.197778486501},null,{"$f":"BV59/((1+$H$83)^(BU20-10))","v":36932.67884392025},null,{"$f":"BX59/((1+$H$83)^(BW20-10))","v":36137.650532211599},null,{"$f":"BZ59/((1+$H$83)^(BY20-10))","v":35359.73633288806},null,{"$f":"CB59/((1+$H$83)^(CA20-10))","v":34598.567840399279},null,{"$f":"CD59/((1+$H$83)^(CC20-10))","v":33853.784579647043},null,{"$f":"CF59/((1+$H$83)^(CE20-10))","v":33125.033835271075},null,{"$f":"CH59/((1+$H$83)^(CG20-10))","v":32411.970484609661},null,{"$f":"CJ59/((1+$H$83)^(CI20-10))","v":31714.256834256033},null,{"$f":"CL59/((1+$H$83)^(CK20-10))","v":31031.5624601331},null,{"$f":"CN59/((1+$H$83)^(CM20-10))","v":30363.564051010861},null,{"$f":"CP59/((1+$H$83)^(CO20-10))","v":29709.945255392231},null,{"$f":"CR59/((1+$H$83)^(CQ20-10))","v":29070.396531694947},null,{"$f":"CT59/((1+$H$83)^(CS20-10))","v":28444.615001658462},null,{"$f":"CV59/((1+$H$83)^(CU20-10))","v":27832.304306906513},null,{"$f":"CX59/((1+$H$83)^(CW20-10))","v":27233.174468597372},null,{"$f":"CZ59/((1+$H$83)^(CY20-10))","v":26646.941750095273},null,{"$f":"DB59/((1+$H$83)^(DA20-10))","v":26073.328522598116},null,{"$f":"DD59/((1+$H$83)^(DC20-10))","v":25512.063133657648},null,{"$f":"DF59/((1+$H$83)^(DE20-10))","v":24962.879778529987},null,{"$f":"DH59/((1+$H$83)^(DG20-10))","v":24425.518374295487},null,{"$f":"DJ59/((1+$H$83)^(DI20-10))","v":23899.724436688342},null,{"$f":"DL59/((1+$H$83)^(DK20-10))","v":23385.248959577635},null,{"$f":"DN59/((1+$H$83)^(DM20-10))","v":22881.848297042696},null,{"$f":"DP59/((1+$H$83)^(DO20-10))","v":22389.284047986985},null,{"$f":"DR59/((1+$H$83)^(DQ20-10))","v":21907.322943235795},null,{"$f":"DT59/((1+$H$83)^(DS20-10))","v":21435.73673506438},null,{"$f":"DV59/((1+$H$83)^(DU20-10))","v":20974.302089104087},null,{"$f":"DX59/((1+$H$83)^(DW20-10))","v":20522.800478575431},null,{"$f":"DZ59/((1+$H$83)^(DY20-10))","v":20081.01808079788},null,{"$f":"EB59/((1+$H$83)^(EA20-10))","v":19648.745675927468},null,{"$f":"ED59/((1+$H$83)^(EC20-10))","v":19225.778547874237},null,{"$f":"EF59/((1+$H$83)^(EE20-10))","v":18811.916387352481},null,{"$f":"EH59/((1+$H$83)^(EG20-10))","v":18406.963197018085},null,{"$f":"EJ59/((1+$H$83)^(EI20-10))","v":18010.72719864783},null,{"$f":"EL59/((1+$H$83)^(EK20-10))","v":17623.020742316861},null,{"$f":"EN59/((1+$H$83)^(EM20-10))","v":17243.660217531175},null,{"$f":"EP59/((1+$H$83)^(EO20-10))","v":16872.465966273165},null,{"$f":"ER59/((1+$H$83)^(EQ20-10))","v":16509.26219791895},null,{"$f":"ET59/((1+$H$83)^(ES20-10))","v":16153.876905987227},null,{"$f":"EV59/((1+$H$83)^(EU20-10))","v":15806.141786680264},null,{"$f":"EX59/((1+$H$83)^(EW20-10))","v":15465.89215917834},null,{"$f":"EZ59/((1+$H$83)^(EY20-10))","v":15132.966887650038},null,{"$f":"FB59/((1+$H$83)^(FA20-10))","v":14807.208304941329},null,{"$f":"FD59/((1+$H$83)^(FC20-10))","v":14488.462137907367},null,{"$f":"FF59/((1+$H$83)^(FE20-10))","v":14176.577434351633},null,{"$f":"FH59/((1+$H$83)^(FG20-10))","v":13871.406491537799},null,{"$f":"FJ59/((1+$H$83)^(FI20-10))","v":13572.804786240509},null,{"$f":"FL59/((1+$H$83)^(FK20-10))","v":13280.630906301865},null,{"$f":"FN59/((1+$H$83)^(FM20-10))","v":12994.746483661316},null,{"$f":"FP59/((1+$H$83)^(FO20-10))","v":12715.016128827121},null,{"$f":"FR59/((1+$H$83)^(FQ20-10))","v":12441.307366758434},null,{"$f":"FT59/((1+$H$83)^(FS20-10))","v":12173.490574127627},null,{"$f":"FV59/((1+$H$83)^(FU20-10))","v":11911.438917933099},null,{"$f":"FX59/((1+$H$83)^(FW20-10))","v":11655.028295433562},null,{"$f":"FZ59/((1+$H$83)^(FY20-10))","v":11404.137275375306},null,{"$f":"GB59/((1+$H$83)^(GA20-10))","v":11158.647040484642},null,{"$f":"GD59/((1+$H$83)^(GC20-10))","v":10918.441331198281},null,{"$f":"GF59/((1+$H$83)^(GE20-10))","v":10683.406390604972},null,{"$f":"GH59/((1+$H$83)^(GG20-10))","v":10453.430910572379},null,{"$f":"GJ59/((1+$H$83)^(GI20-10))","v":10228.40597903364},null,{"$f":"GL59/((1+$H$83)^(GK20-10))","v":10008.225028408649},null,{"$f":"GN59/((1+$H$83)^(GM20-10))","v":9792.7837851356635},null,{"$f":"GP59/((1+$H$83)^(GO20-10))","v":9581.9802202892988},null,{"$f":"GR59/((1+$H$83)^(GQ20-10))","v":9375.7145012615438},null,{"$f":"GT59/((1+$H$83)^(GS20-10))","v":9173.8889444829183},null,{"$f":"GV59/((1+$H$83)^(GU20-10))","v":8976.4079691613697},null,{"$f":"GX59/((1+$H$83)^(GW20-10))","v":8783.1780520169959},null,{"$f":"GZ59/((1+$H$83)^(GY20-10))","v":8594.1076829911908},null,{"$f":"HB59/((1+$H$83)^(HA20-10))","v":8409.1073219091868},null,{"$f":"HD59/((1+$H$83)^(HC20-10))","v":8228.0893560755248},null,{"$f":"HF59/((1+$H$83)^(HE20-10))","v":8050.9680587823141},null,{"$f":"HH59/((1+$H$83)^(HG20-10))","v":7877.6595487106806},null,{"$f":"HJ59/((1+$H$83)^(HI20-10))","v":7708.0817502061445},null,{"$f":"HL59/((1+$H$83)^(HK20-10))","v":7542.1543544091428},null,{"$f":"HN59/((1+$H$83)^(HM20-10))","v":7379.7987812222536},null,{"$f":"HP59/((1+$H$83)^(HO20-10))","v":7220.938142096139},null,{"$f":"HR59/((1+$H$83)^(HQ20-10))","v":7065.4972036165746},null,{"$f":"HT59/((1+$H$83)^(HS20-10))","v":6913.4023518753165},null,{"$f":"HV59/((1+$H$83)^(HU20-10))","v":6764.5815576079422},null,{"$f":"HX59/((1+$H$83)^(HW20-10))","v":6618.9643420821349},null,{"$f":"HZ59/((1+$H$83)^(HY20-10))","v":6476.4817437202883},null,{"$f":"IB59/((1+$H$83)^(IA20-10))","v":6337.0662854405955},null,{"$f":"ID59/((1+$H$83)^(IC20-10))","v":6200.651942701169},null,{"$f":"IF59/((1+$H$83)^(IE20-10))","v":6067.1741122320645},null,{"$f":"IH59/((1+$H$83)^(IG20-10))","v":5936.5695814403762},null,{"$f":"IJ59/((1+$H$83)^(II20-10))","v":5808.7764984739497},null,{"$f":"IL59/((1+$H$83)^(IK20-10))","v":5683.7343429294997},null,{"$f":"IN59/((1+$H$83)^(IM20-10))","v":5561.3838971912928},null,{"$f":"IP59/((1+$H$83)^(IO20-10))","v":5441.6672183867822},null,{"$f":"IR59/((1+$H$83)^(IQ20-10))","v":5324.527610945971},null,{"$f":"IT59/((1+$H$83)^(IS20-10))","v":5209.9095997514387},null,{"$f":"IV59/((1+$H$83)^(IU20-10))","v":5097.7589038663791},null,{"$f":"IX59/((1+$H$83)^(IW20-10))","v":4988.02241082816},null,{"$f":"IZ59/((1+$H$83)^(IY20-10))","v":4880.6481514952638},null,{"$f":"JB59/((1+$H$83)^(JA20-10))","v":4775.5852754356783},null,{"$f":"JD59/((1+$H$83)^(JC20-10))","v":4672.7840268450864},null,{"$f":"JF59/((1+$H$83)^(JE20-10))","v":4572.19572098345},null,{"$f":"JH59/((1+$H$83)^(JG20-10))","v":4473.7727211188358},null,{"$f":"JJ59/((1+$H$83)^(JI20-10))","v":4377.4684159675498},null,{"$f":"JL59/((1+$H$83)^(JK20-10))","v":4283.237197619912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH Total (11+)",null,{"$f":"ROUND(SUM(BA70:JL70),-3)","v":1938000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IH Total (11+)",null,{"$f":"ROUND(AZ71*H81,-3)","v":47000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",null,{"$f":"AZ72/H79","v":6.5379479189850882E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",null,{"$f":"AZ72/H86","v":24.946921443736731}]
[]
[]
[]
[]
["Gebäudeversicherungswert",null,null,null,null,null,null,{"$f":"Grundlagen!$M$4","v":7188800},"CHF"]
["Kalkulationszinssatz (real)",null,null,null,null,null,null,{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Annuitätsfaktor",null,null,null,null,null,null,{"$f":"((1+$H$80)^$H$85*$H$80)/((1+$H$80)^$H$85-1)","v":2.4210022275956051E-2}]
["Teuerung",null,null,null,null,null,null,{"$f":"Grundlagen!B86","v":0}]
["Kalkulationszinssatz (nominal)",null,null,null,null,null,null,{"$f":"H80+H82","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",null,null,null,null,null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",null,null,null,null,null,null,{"$f":"H84-10","v":110},"Jahre"]
["Hauptnutzfläche (gem. Mieterspiegel)",null,null,null,null,null,null,{"$f":"Mieterspiegel!E9","v":1884},"m2"]
[]
[null,null,null,null,null,null,null,"b"]
[null,null,null,null,null,null,null,"c"]
[null,null,null,null,null,null,null,"d"]
[null,null,null,null,null,null,null,"d"]

{"sheet":"LzK - Extra","index":37,"n_rows":91,"n_cols":272,"rows_kept":91,"cut":false,"hidden":true,"merged":[[2,2,2,4],[2,5,2,6],[2,7,13,11],[3,2,3,4],[3,5,3,6],[4,2,4,4],[4,5,4,6],[5,2,5,4],[5,5,5,6],[6,2,6,4],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[6,5,6,6],[7,2,7,4],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[19,2,19,5],[19,6,19,7],[19,12,19,14],[19,15,19,22],[19,28,19,29],[19,30,19,31],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[19,44,19,45],[19,46,19,47],[19,50,19,51],[19,52,19,53],[19,54,19,55],[19,56,19,57],[19,32,19,33],[19,34,19,35],[19,36,19,37],[19,38,19,39],[19,40,19,41],[19,42,19,43],[19,70,19,71],[19,72,19,73],[19,74,19,75],[19,76,19,77],[19,78,19,79],[19,80,19,81],[19,58,19,59],[19,60,19,61],[19,62,19,63],[19,64,19,65],[19,66,19,67],[19,68,19,69],[19,94,19,95],[19,96,19,97],[19,98,19,99],[19,100,19,101],[19,102,19,103],[19,104,19,105],[19,82,19,83],[19,84,19,85],[19,86,19,87],[19,88,19,89],[19,90,19,91],[19,92,19,93],[19,118,19,119],[19,120,19,121],[19,122,19,123],[19,124,19,125],[19,126,19,127],[19,128,19,129],[19,106,19,107],[19,108,19,109],[19,110,19,111],[19,112,19,113],[19,114,19,115],[19,116,19,117],[19,142,19,143],[19,144,19,145],[19,146,19,147],[19,148,19,149],[19,150,19,151],[19,152,19,153],[19,130,19,131],[19,132,19,133],[19,134,19,135],[19,136,19,137],[19,138,19,139],[19,140,19,141],[19,166,19,167],[19,168,19,169],[19,170,19,171],[19,172,19,173],[19,174,19,175],[19,176,19,177],[19,154,19,155],[19,156,19,157],[19,158,19,159],[19,160,19,161],[19,162,19,163],[19,164,19,165],[19,190,19,191],[19,192,19,193],[19,194,19,195],[19,196,19,197],[19,198,19,199],[19,200,19,201],[19,178,19,179],[19,180,19,181],[19,182,19,183],[19,184,19,185],[19,186,19,187],[19,188,19,189],[19,214,19,215],[19,216,19,217],[19,218,19,219],[19,220,19,221],[19,222,19,223],[19,224,19,225],[19,202,19,203],[19,204,19,205],[19,206,19,207],[19,208,19,209],[19,210,19,211],[19,212,19,213],[19,238,19,239],[19,240,19,241],[19,242,19,243],[19,244,19,245],[19,246,19,247],[19,248,19,249],[19,226,19,227],[19,228,19,229],[19,230,19,231],[19,232,19,233],[19,234,19,235],[19,236,19,237],[19,262,19,263],[19,264,19,265],[19,266,19,267],[19,268,19,269],[19,270,19,271],[19,272,19,273],[19,250,19,251],[19,252,19,253],[19,254,19,255],[19,256,19,257],[19,258,19,259],[19,260,19,261],[19,286,19,287],[19,288,19,289],[19,290,19,291],[19,292,19,293],[19,294,19,295],[19,296,19,297],[19,274,19,275],[19,276,19,277],[19,278,19,279],[19,280,19,281],[19,282,19,283],[19,284,19,285],[19,310,19,311],[19,312,19,313],[19,314,19,315],[19,316,19,317],[19,318,19,319],[19,320,19,321],[19,298,19,299],[19,300,19,301],[19,302,19,303],[19,304,19,305],[19,306,19,307],[19,308,19,309],[19,334,19,335],[19,336,19,337],[19,338,19,339],[19,340,19,341],[19,342,19,343],[19,344,19,345],[19,322,19,323],[19,324,19,325],[19,326,19,327],[19,328,19,329],[19,330,19,331],[19,332,19,333],[19,358,19,359],[19,360,19,361],[19,362,19,363],[19,364,19,365],[19,366,19,367],[19,368,19,369],[19,346,19,347],[19,348,19,349],[19,350,19,351],[19,352,19,353],[19,354,19,355],[19,356,19,357],[19,382,19,383],[19,384,19,385],[19,386,19,387],[19,388,19,389],[19,390,19,391],[19,392,19,393],[19,370,19,371],[19,372,19,373],[19,374,19,375],[19,376,19,377],[19,378,19,379],[19,380,19,381],[19,406,19,407],[19,408,19,409],[19,410,19,411],[19,412,19,413],[19,414,19,415],[19,416,19,417],[19,394,19,395],[19,396,19,397],[19,398,19,399],[19,400,19,401],[19,402,19,403],[19,404,19,405],[19,430,19,431],[19,432,19,433],[19,434,19,435],[19,436,19,437],[19,438,19,439],[19,440,19,441],[19,418,19,419],[19,420,19,421],[19,422,19,423],[19,424,19,425],[19,426,19,427],[19,428,19,429],[19,454,19,455],[19,456,19,457],[19,458,19,459],[19,460,19,461],[19,462,19,463],[19,464,19,465],[19,442,19,443],[19,444,19,445],[19,446,19,447],[19,448,19,449],[19,450,19,451],[19,452,19,453],[19,478,19,479],[19,480,19,481],[19,482,19,483],[19,484,19,485],[19,486,19,487],[19,488,19,489],[19,466,19,467],[19,468,19,469],[19,470,19,471],[19,472,19,473],[19,474,19,475],[19,476,19,477],[19,506,19,507],[19,508,19,509],[19,510,19,511],[19,512,19,513],[19,490,19,491],[19,492,19,493],[19,494,19,495],[19,496,19,497],[19,498,19,499],[19,500,19,501],[19,538,19,539],[19,540,19,541],[19,542,19,543],[19,544,19,545],[19,546,19,547],[20,3,20,4],[20,15,20,22],[20,28,20,29],[20,30,20,31],[20,32,20,33],[19,526,19,527],[19,528,19,529],[19,530,19,531],[19,532,19,533],[19,534,19,535],[19,536,19,537],[19,514,19,515],[19,516,19,517],[19,518,19,519],[19,520,19,521],[19,522,19,523],[19,524,19,525],[19,502,19,503],[19,504,19,505],[20,46,20,47],[20,50,20,51],[20,52,20,53],[20,54,20,55],[20,56,20,57],[20,58,20,59],[20,34,20,35],[20,36,20,37],[20,38,20,39],[20,40,20,41],[20,42,20,43],[20,44,20,45],[20,72,20,73],[20,74,20,75],[20,76,20,77],[20,78,20,79],[20,80,20,81],[20,82,20,83],[20,60,20,61],[20,62,20,63],[20,64,20,65],[20,66,20,67],[20,68,20,69],[20,70,20,71],[20,96,20,97],[20,98,20,99],[20,100,20,101],[20,102,20,103],[20,104,20,105],[20,106,20,107],[20,84,20,85],[20,86,20,87],[20,88,20,89],[20,90,20,91],[20,92,20,93],[20,94,20,95],[20,120,20,121],[20,122,20,123],[20,124,20,125],[20,126,20,127],[20,128,20,129],[20,130,20,131],[20,108,20,109],[20,110,20,111],[20,112,20,113],[20,114,20,115],[20,116,20,117],[20,118,20,119],[20,144,20,145],[20,146,20,147],[20,148,20,149],[20,150,20,151],[20,152,20,153],[20,154,20,155],[20,132,20,133],[20,134,20,135],[20,136,20,137],[20,138,20,139],[20,140,20,141],[20,142,20,143],[20,168,20,169],[20,170,20,171],[20,172,20,173],[20,174,20,175],[20,176,20,177],[20,178,20,179],[20,156,20,157],[20,158,20,159],[20,160,20,161],[20,162,20,163],[20,164,20,165],[20,166,20,167],[20,192,20,193],[20,194,20,195],[20,196,20,197],[20,198,20,199],[20,200,20,201],[20,202,20,203],[20,180,20,181],[20,182,20,183],[20,184,20,185],[20,186,20,187],[20,188,20,189],[20,190,20,191],[20,216,20,217],[20,218,20,219],[20,220,20,221],[20,222,20,223],[20,224,20,225],[20,226,20,227],[20,204,20,205],[20,206,20,207],[20,208,20,209],[20,210,20,211],[20,212,20,213],[20,214,20,215],[20,240,20,241],[20,242,20,243],[20,244,20,245],[20,246,20,247],[20,248,20,249],[20,250,20,251],[20,228,20,229],[20,230,20,231],[20,232,20,233],[20,234,20,235],[20,236,20,237],[20,238,20,239],[20,264,20,265],[20,266,20,267],[20,268,20,269],[20,270,20,271],[20,272,20,273],[20,274,20,275],[20,252,20,253],[20,254,20,255],[20,256,20,257],[20,258,20,259],[20,260,20,261],[20,262,20,263],[20,288,20,289],[20,290,20,291],[20,292,20,293],[20,294,20,295],[20,296,20,297],[20,298,20,299],[20,276,20,277],[20,278,20,279],[20,280,20,281],[20,282,20,283],[20,284,20,285],[20,286,20,287],[20,312,20,313],[20,314,20,315],[20,316,20,317],[20,318,20,319],[20,320,20,321],[20,322,20,323],[20,300,20,301],[20,302,20,303],[20,304,20,305],[20,306,20,307],[20,308,20,309],[20,310,20,311],[20,336,20,337],[20,338,20,339],[20,340,20,341],[20,342,20,343],[20,344,20,345],[20,346,20,347],[20,324,20,325],[20,326,20,327],[20,328,20,329],[20,330,20,331],[20,332,20,333],[20,334,20,335],[20,360,20,361],[20,362,20,363],[20,364,20,365],[20,366,20,367],[20,368,20,369],[20,370,20,371],[20,348,20,349],[20,350,20,351],[20,352,20,353],[20,354,20,355],[20,356,20,357],[20,358,20,359],[20,384,20,385],[20,386,20,387],[20,388,20,389],[20,390,20,391],[20,392,20,393],[20,394,20,395],[20,372,20,373],[20,374,20,375],[20,376,20,377],[20,378,20,379],[20,380,20,381],[20,382,20,383],[20,408,20,409],[20,410,20,411],[20,412,20,413],[20,414,20,415],[20,416,20,417],[20,418,20,419],[20,396,20,397],[20,398,20,399],[20,400,20,401],[20,402,20,403],[20,404,20,405],[20,406,20,407],[20,432,20,433],[20,434,20,435],[20,436,20,437],[20,438,20,439],[20,440,20,441],[20,442,20,443],[20,420,20,421],[20,422,20,423],[20,424,20,425],[20,426,20,427],[20,428,20,429],[20,430,20,431],[20,476,20,477],[20,478,20,479],[20,456,20,457],[20,458,20,459],[20,460,20,461],[20,462,20,463],[20,464,20,465],[20,466,20,467],[20,444,20,445],[20,446,20,447],[20,448,20,449],[20,450,20,451],[20,452,20,453],[20,454,20,455],[68,28,68,29],[68,30,68,31],[68,32,68,33],[68,34,68,35],[68,36,68,37],[20,528,20,529],[20,530,20,531],[20,532,20,533],[20,534,20,535],[20,516,20,517],[20,518,20,519],[20,520,20,521],[20,522,20,523],[20,524,20,525],[20,526,20,527],[20,504,20,505],[20,506,20,507],[20,508,20,509],[20,510,20,511],[20,512,20,513],[20,514,20,515],[20,492,20,493],[20,494,20,495],[20,496,20,497],[68,38,68,39],[68,40,68,41],[68,42,68,43],[68,44,68,45],[68,46,68,47],[20,540,20,541],[20,542,20,543],[20,544,20,545],[20,546,20,547],[20,536,20,537],[20,538,20,539],[20,498,20,499],[20,500,20,501],[20,502,20,503],[20,480,20,481],[20,482,20,483],[20,484,20,485],[20,486,20,487],[20,488,20,489],[20,490,20,491],[20,468,20,469],[20,470,20,471],[20,472,20,473],[20,474,20,475]]}
["LzK - Parameter für DCF"]
[]
["Bewertungsjahr","Jahr","Instandsetzung",null,null,"Instandhaltung"]
["Jahr 1",{"$f":"AC21","v":2021},{"$f":"IF(B4=$M$59,$O$59,$AC$59)","v":0},null,null,{"$f":"AD59","v":46921.367759844092}]
["Jahr 2",{"$f":"B4+1","v":2022},{"$f":"IF(B5=$M$59,$O$59,$AE$59)","v":0},null,null,{"$f":"AF59","v":46921.367759844092}]
["Jahr 3",{"$f":"B5+1","v":2023},{"$f":"IF(B6=$M$59,$O$59,$AG$59)","v":0},null,null,{"$f":"AH59","v":46921.367759844092}]
["Jahr 4",2024,{"$f":"IF(B7=$M$59,$O$59,$AI$59)","v":0},null,null,{"$f":"AJ59","v":46921.367759844092}]
["Jahr 5",2025,{"$f":"IF(B8=$M$59,$O$59,$AK$59)","v":5600000},null,null,{"$f":"AL59","v":46921.367759844092}]
["Jahr 6",2026,{"$f":"IF(B9=$M$59,$O$59,$AM$59)","v":0},null,null,{"$f":"AN59","v":46921.367759844092}]
["Jahr 7",2027,{"$f":"IF(B10=$M$59,$O$59,$AO$59)","v":0},null,null,{"$f":"AP59","v":46921.367759844092}]
["Jahr 8",2028,{"$f":"IF(B11=$M$59,$O$59,$AQ$59)","v":0},null,null,{"$f":"AR59","v":46921.367759844092}]
["Jahr 9",2029,{"$f":"IF(B12=$M$59,$O$59,$AS$59)","v":0},null,null,{"$f":"AT59","v":46921.367759844092}]
["Jahr 10",2030,{"$f":"IF(B13=$M$59,$O$59,$AU$59)","v":0},null,null,{"$f":"AV59","v":46921.367759844092}]
["Annuität Jahr 11+ (CHF/a)",null,{"$f":"$AY$65","v":45000},null,null,{"$f":"AZ72","v":47000}]
["Annuität Jahr 11+ (CHF/m2a)",null,{"$f":"AY67","v":23.885350318471339},null,null,{"$f":"AZ74","v":24.946921443736731}]
["Annuität Jahr 11+ (in % von GV-Wert))",null,{"$f":"AY66","v":6.2597373692410418E-3},null,null,{"$f":"AZ73","v":6.5379479189850882E-3}]
[]
[]
[]
["Bauteile",null,"Kennwerte",null,null,null,"Eingriffstiefe",null,"Nutzungsdauer","Baujahr","Letzte Sanierung","Theoretische Sanierung","Geplante Sanierung ",null,null,"Nächste Sanierungen",null,null,null,null,null,null,null,{"$f":"P20","v":"Nächste Sanierungen"},null,"Instandhaltungskosten",null,"Bewertungsjahr",1,null,{"$f":"AC20+1","v":2},null,{"$f":"AE20+1","v":3},null,{"$f":"AG20+1","v":4},null,{"$f":"AI20+1","v":5},null,{"$f":"AK20+1","v":6},null,{"$f":"AM20+1","v":7},null,{"$f":"AO20+1","v":8},null,{"$f":"AQ20+1","v":9},null,{"$f":"AS20+1","v":10},null,null,"Bewertungsjahr","11+ (Annuität)",null,{"$f":"AU20+1","v":11},null,{"$f":"BA20+1","v":12},null,{"$f":"BC20+1","v":13},null,{"$f":"BE20+1","v":14},null,{"$f":"BG20+1","v":15},null,{"$f":"BI20+1","v":16},null,{"$f":"BK20+1","v":17},null,{"$f":"BM20+1","v":18},null,{"$f":"BO20+1","v":19},null,{"$f":"BQ20+1","v":20},null,{"$f":"BS20+1","v":21},null,{"$f":"BU20+1","v":22},null,{"$f":"BW20+1","v":23},null,{"$f":"BY20+1","v":24},null,{"$f":"CA20+1","v":25},null,{"$f":"CC20+1","v":26},null,{"$f":"CE20+1","v":27},null,{"$f":"CG20+1","v":28},null,{"$f":"CI20+1","v":29},null,{"$f":"CK20+1","v":30},null,{"$f":"CM20+1","v":31},null,{"$f":"CO20+1","v":32},null,{"$f":"CQ20+1","v":33},null,{"$f":"CS20+1","v":34},null,{"$f":"CU20+1","v":35},null,{"$f":"CW20+1","v":36},null,{"$f":"CY20+1","v":37},null,{"$f":"DA20+1","v":38},null,{"$f":"DC20+1","v":39},null,{"$f":"DE20+1","v":40},null,{"$f":"DG20+1","v":41},null,{"$f":"DI20+1","v":42},null,{"$f":"DK20+1","v":43},null,{"$f":"DM20+1","v":44},null,{"$f":"DO20+1","v":45},null,{"$f":"DQ20+1","v":46},null,{"$f":"DS20+1","v":47},null,{"$f":"DU20+1","v":48},null,{"$f":"DW20+1","v":49},null,{"$f":"DY20+1","v":50},null,{"$f":"EA20+1","v":51},null,{"$f":"EC20+1","v":52},null,{"$f":"EE20+1","v":53},null,{"$f":"EG20+1","v":54},null,{"$f":"EI20+1","v":55},null,{"$f":"EK20+1","v":56},null,{"$f":"EM20+1","v":57},null,{"$f":"EO20+1","v":58},null,{"$f":"EQ20+1","v":59},null,{"$f":"ES20+1","v":60},null,{"$f":"EU20+1","v":61},null,{"$f":"EW20+1","v":62},null,{"$f":"EY20+1","v":63},null,{"$f":"FA20+1","v":64},null,{"$f":"FC20+1","v":65},null,{"$f":"FE20+1","v":66},null,{"$f":"FG20+1","v":67},null,{"$f":"FI20+1","v":68},null,{"$f":"FK20+1","v":69},null,{"$f":"FM20+1","v":70},null,{"$f":"FO20+1","v":71},null,{"$f":"FQ20+1","v":72},null,{"$f":"FS20+1","v":73},null,{"$f":"FU20+1","v":74},null,{"$f":"FW20+1","v":75},null,{"$f":"FY20+1","v":76},null,{"$f":"GA20+1","v":77},null,{"$f":"GC20+1","v":78},null,{"$f":"GE20+1","v":79},null,{"$f":"GG20+1","v":80},null,{"$f":"GI20+1","v":81},null,{"$f":"GK20+1","v":82},null,{"$f":"GM20+1","v":83},null,{"$f":"GO20+1","v":84},null,{"$f":"GQ20+1","v":85},null,{"$f":"GS20+1","v":86},null,{"$f":"GU20+1","v":87},null,{"$f":"GW20+1","v":88},null,{"$f":"GY20+1","v":89},null,{"$f":"HA20+1","v":90},null,{"$f":"HC20+1","v":91},null,{"$f":"HE20+1","v":92},null,{"$f":"HG20+1","v":93},null,{"$f":"HI20+1","v":94},null,{"$f":"HK20+1","v":95},null,{"$f":"HM20+1","v":96},null,{"$f":"HO20+1","v":97},null,{"$f":"HQ20+1","v":98},null,{"$f":"HS20+1","v":99},null,{"$f":"HU20+1","v":100},null,{"$f":"HW20+1","v":101},null,{"$f":"HY20+1","v":102},null,{"$f":"IA20+1","v":103},null,{"$f":"IC20+1","v":104},null,{"$f":"IE20+1","v":105},null,{"$f":"IG20+1","v":106},null,{"$f":"II20+1","v":107},null,{"$f":"IK20+1","v":108},null,{"$f":"IM20+1","v":109},null,{"$f":"IO20+1","v":110},null,{"$f":"IQ20+1","v":111},null,{"$f":"IS20+1","v":112},null,{"$f":"IU20+1","v":113},null,{"$f":"IW20+1","v":114},null,{"$f":"IY20+1","v":115},null,{"$f":"JA20+1","v":116},null,{"$f":"JC20+1","v":117},null,{"$f":"JE20+1","v":118},null,{"$f":"JG20+1","v":119},null,{"$f":"JI20+1","v":120}]
["[nach Sanierung]",null,null,"[in %]",null,"[CHF]","[in %]","[CHF]","[Jahre im Ø]","[Jahr]","[Jahr]","[Jahr gem. Nutzungsdauer]","[Jahr]","[Eingriffstiefe]","[CHF]","[Jahre]",null,null,null,null,null,null,null,{"$f":"P21","v":"[Jahre]"},null,"[CHF/a im Jahr 0]",null,"Jahr",{"$f":"Grundlagen!B9","v":2021},{"$f":"AC21+1","v":2022},{"$f":"AC21+1","v":2022},{"$f":"AE21+1","v":2023},{"$f":"AE21+1","v":2023},{"$f":"AG21+1","v":2024},{"$f":"AG21+1","v":2024},{"$f":"AI21+1","v":2025},{"$f":"AI21+1","v":2025},{"$f":"AK21+1","v":2026},{"$f":"AK21+1","v":2026},{"$f":"AM21+1","v":2027},{"$f":"AM21+1","v":2027},{"$f":"AO21+1","v":2028},{"$f":"AO21+1","v":2028},{"$f":"AQ21+1","v":2029},{"$f":"AQ21+1","v":2029},{"$f":"AS21+1","v":2030},{"$f":"AS21+1","v":2030},{"$f":"AU21+1","v":2031},null,"Jahr",{"$f":"BA21&\" - \"&JK21","v":"2031 - 2140"},null,{"$f":"AU21+1","v":2031},{"$f":"BA21+1","v":2032},{"$f":"BA21+1","v":2032},{"$f":"BC21+1","v":2033},{"$f":"BC21+1","v":2033},{"$f":"BE21+1","v":2034},{"$f":"BE21+1","v":2034},{"$f":"BG21+1","v":2035},{"$f":"BG21+1","v":2035},{"$f":"BI21+1","v":2036},{"$f":"BI21+1","v":2036},{"$f":"BK21+1","v":2037},{"$f":"BK21+1","v":2037},{"$f":"BM21+1","v":2038},{"$f":"BM21+1","v":2038},{"$f":"BO21+1","v":2039},{"$f":"BO21+1","v":2039},{"$f":"BQ21+1","v":2040},{"$f":"BQ21+1","v":2040},{"$f":"BS21+1","v":2041},{"$f":"BS21+1","v":2041},{"$f":"BU21+1","v":2042},{"$f":"BU21+1","v":2042},{"$f":"BW21+1","v":2043},{"$f":"BW21+1","v":2043},{"$f":"BY21+1","v":2044},{"$f":"BY21+1","v":2044},{"$f":"CA21+1","v":2045},{"$f":"CA21+1","v":2045},{"$f":"CC21+1","v":2046},{"$f":"CC21+1","v":2046},{"$f":"CE21+1","v":2047},{"$f":"CE21+1","v":2047},{"$f":"CG21+1","v":2048},{"$f":"CG21+1","v":2048},{"$f":"CI21+1","v":2049},{"$f":"CI21+1","v":2049},{"$f":"CK21+1","v":2050},{"$f":"CK21+1","v":2050},{"$f":"CM21+1","v":2051},{"$f":"CM21+1","v":2051},{"$f":"CO21+1","v":2052},{"$f":"CO21+1","v":2052},{"$f":"CQ21+1","v":2053},{"$f":"CQ21+1","v":2053},{"$f":"CS21+1","v":2054},{"$f":"CS21+1","v":2054},{"$f":"CU21+1","v":2055},{"$f":"CU21+1","v":2055},{"$f":"CW21+1","v":2056},{"$f":"CW21+1","v":2056},{"$f":"CY21+1","v":2057},{"$f":"CY21+1","v":2057},{"$f":"DA21+1","v":2058},{"$f":"DA21+1","v":2058},{"$f":"DC21+1","v":2059},{"$f":"DC21+1","v":2059},{"$f":"DE21+1","v":2060},{"$f":"DE21+1","v":2060},{"$f":"DG21+1","v":2061},{"$f":"DG21+1","v":2061},{"$f":"DI21+1","v":2062},{"$f":"DI21+1","v":2062},{"$f":"DK21+1","v":2063},{"$f":"DK21+1","v":2063},2064,{"$f":"DM21+1","v":2064},2065,{"$f":"DO21+1","v":2065},2066,{"$f":"DQ21+1","v":2066},2067,{"$f":"DS21+1","v":2067},2068,{"$f":"DU21+1","v":2068},2069,{"$f":"DW21+1","v":2069},2070,{"$f":"DY21+1","v":2070},2071,{"$f":"EA21+1","v":2071},2072,{"$f":"EC21+1","v":2072},2073,{"$f":"EE21+1","v":2073},2074,{"$f":"EG21+1","v":2074},2075,{"$f":"EI21+1","v":2075},2076,{"$f":"EK21+1","v":2076},2077,{"$f":"EM21+1","v":2077},2078,{"$f":"EO21+1","v":2078},2079,{"$f":"EQ21+1","v":2079},2080,{"$f":"ES21+1","v":2080},2081,{"$f":"EU21+1","v":2081},2082,{"$f":"EW21+1","v":2082},2083,{"$f":"EY21+1","v":2083},2084,{"$f":"FA21+1","v":2084},2085,{"$f":"FC21+1","v":2085},2086,{"$f":"FE21+1","v":2086},2087,{"$f":"FG21+1","v":2087},2088,{"$f":"FI21+1","v":2088},2089,{"$f":"FK21+1","v":2089},2090,{"$f":"FM21+1","v":2090},2091,{"$f":"FO21+1","v":2091},2092,{"$f":"FQ21+1","v":2092},2093,{"$f":"FS21+1","v":2093},2094,{"$f":"FU21+1","v":2094},{"$f":"FW21+1","v":2095},{"$f":"FW21+1","v":2095},2096,{"$f":"FY21+1","v":2096},2097,{"$f":"GA21+1","v":2097},2098,{"$f":"GC21+1","v":2098},2099,{"$f":"GE21+1","v":2099},2100,{"$f":"GG21+1","v":2100},2101,{"$f":"GI21+1","v":2101},2102,{"$f":"GK21+1","v":2102},2103,{"$f":"GM21+1","v":2103},2104,{"$f":"GO21+1","v":2104},2105,{"$f":"GQ21+1","v":2105},2106,{"$f":"GS21+1","v":2106},2107,{"$f":"GU21+1","v":2107},2108,{"$f":"GW21+1","v":2108},2109,{"$f":"GY21+1","v":2109},2110,{"$f":"HA21+1","v":2110},2111,{"$f":"HC21+1","v":2111},2112,{"$f":"HE21+1","v":2112},2113,{"$f":"HG21+1","v":2113},2114,{"$f":"HI21+1","v":2114},2115,{"$f":"HK21+1","v":2115},2116,{"$f":"HM21+1","v":2116},2117,{"$f":"HO21+1","v":2117},2118,{"$f":"HQ21+1","v":2118},2119,{"$f":"HS21+1","v":2119},2120,{"$f":"HU21+1","v":2120},2121,{"$f":"HW21+1","v":2121},2122,{"$f":"HY21+1","v":2122},2123,{"$f":"IA21+1","v":2123},2124,{"$f":"IC21+1","v":2124},2125,{"$f":"IE21+1","v":2125},2126,{"$f":"IG21+1","v":2126},{"$f":"II21+1","v":2127},{"$f":"II21+1","v":2127},2128,{"$f":"IK21+1","v":2128},2129,{"$f":"IM21+1","v":2129},2130,{"$f":"IO21+1","v":2130},2131,{"$f":"IQ21+1","v":2131},2132,{"$f":"IS21+1","v":2132},2133,{"$f":"IU21+1","v":2133},2134,{"$f":"IW21+1","v":2134},2135,{"$f":"IY21+1","v":2135},2136,{"$f":"JA21+1","v":2136},2137,{"$f":"JC21+1","v":2137},2138,{"$f":"JE21+1","v":2138},2139,{"$f":"JG21+1","v":2139},2140,{"$f":"JI21+1","v":2140},2141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH",null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH"]
[{"$f":"'LzK - Standardwerte'!B3","v":"Konstruktion Gebäude"},null,null,{"$f":"'LzK - Standardwerte'!C3","v":0.36},{"$f":"D23-E24","v":0.33999999999999997},{"$f":"IF(C24>0,($H$79*E23),H79*D23)","v":2444192},{"$f":"IF('LzK - Standardwerte'!H3>1%,'LzK - Standardwerte'!H3,\" \")","v":0.4},{"$f":"IF(C24>0,($H$79*G23*E23),H79*G23*D23)","v":977676.79999999993},{"$f":"'LzK - Standardwerte'!F3","v":75},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M41>0,Grundlagen!M41,J23)","v":" "},{"$f":"IF(K23>0,K23+I23,J23+I23)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D8=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D8=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IF(O23=\" \",\" \",\"d\")","v":"d"},{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K8:M8)>0,SUM('Strukturelle Massnahmen'!K8:M8),\" \"),\" \")","v":683300},{"$f":"IF(O23<1,L23,_xlfn.IFS(N23=\"a\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"b\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"c\",L23+('LzK - Standardwerte'!G3-'LzK - Standardwerte'!F3),N23=\"d\",IF(L23>M23,L23+'LzK - Standardwerte'!F3,M23+'LzK - Standardwerte'!F3)))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P23>0,SUM(P23,'LzK - Standardwerte'!$F3)<$JK$21),P23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q23>0,SUM(Q23,'LzK - Standardwerte'!$F3)<$JK$21),Q23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R23>0,SUM(R23,'LzK - Standardwerte'!$F3)<$JK$21),R23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S23>0,SUM(S23,'LzK - Standardwerte'!$F3)<$JK$21),S23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T23>0,SUM(T23,'LzK - Standardwerte'!$F3)<$JK$21),T23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U23>0,SUM(U23,'LzK - Standardwerte'!$F3)<$JK$21),U23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V23>0,SUM(V23,'LzK - Standardwerte'!$F3)<$JK$21),V23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IF(H23=\" \",\" \",P23&\" \"&Q23&\" \"&R23&\" \"&S23&\" \"&T23&\" \"&U23&\" \"&V23&\" \"&W23)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR(ISNUMBER(F23),ISNUMBER(E23),ISNUMBER(D23)),F23*'LzK - Standardwerte'!D3,\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},{"$f":"IFERROR(IF(HLOOKUP(AC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(AU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(AU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(AU$20)),\" \")","v":12220.960000000001},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},null,null,{"$f":"IFERROR(IF(HLOOKUP(BA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(BY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(BY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(BY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(CY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(CY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(CY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(DY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(DY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(DY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(ES$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(ES$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(ES$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(EY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(EY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(EY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(FY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(FY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(FY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(GY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(GY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(GY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(HY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(HY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(HY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(II$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(II$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(II$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IK$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IM$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IM$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IM$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IO$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IO$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IO$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IQ$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IQ$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IQ$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IS$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IS$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IS$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IU$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IU$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IU$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IW$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IW$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IW$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(IY$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(IY$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(IY$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JA$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JA$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JA$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JC$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JC$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JC$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JE$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JE$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JE$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JG$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JG$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JG$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JI$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JI$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JI$20)),\" \")","v":12220.960000000001},{"$f":"IFERROR(IF(HLOOKUP(JK$21,$P23:$W23,1,FALSE),$H23*((1+$H$82)^(JK$20))),0)","v":0},{"$f":"IFERROR($Z23*((1+$H$82)^(JK$20)),\" \")","v":12220.960000000001}]
[{"$f":"'LzK - Standardwerte'!B4","v":"Balkon"},null,{"$f":"IFERROR(IF(Grundlagen!M32=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C4","v":0.02},{"$f":"IF(C24=\" \",\" \",($H$79*E24))","v":143776},{"$f":"IF('LzK - Standardwerte'!H4>1%,'LzK - Standardwerte'!H4,\" \")","v":0.4},{"$f":"IF(C24=\" \",\" \",($H$79*G24*E24))","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F4","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M42>0,Grundlagen!M42,J24)","v":1985},{"$f":"IF(C24>0,IF(K24>0,K24+I24,J24+I24),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D9=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D9=$H$91,Grundlagen!$B$11),\" \")","v":2025},{"$f":"IF(O24=\" \",\" \",\"d\")","v":"d"},{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K9:M9)>0,SUM('Strukturelle Massnahmen'!K9:M9),\" \"),\" \")","v":214200},{"$f":"IF(O24<1,L24,_xlfn.IFS(N24=\"a\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"b\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"c\",L24+('LzK - Standardwerte'!G4-'LzK - Standardwerte'!F4),N24=\"d\",IF(L24>M24,L24+'LzK - Standardwerte'!F4,M24+'LzK - Standardwerte'!F4)))","v":2105},{"$f":"IFERROR(IF(AND(P24>0,SUM(P24,'LzK - Standardwerte'!$F4)<$JK$21),P24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q24>0,SUM(Q24,'LzK - Standardwerte'!$F4)<$JK$21),Q24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R24>0,SUM(R24,'LzK - Standardwerte'!$F4)<$JK$21),R24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S24>0,SUM(S24,'LzK - Standardwerte'!$F4)<$JK$21),S24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T24>0,SUM(T24,'LzK - Standardwerte'!$F4)<$JK$21),T24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U24>0,SUM(U24,'LzK - Standardwerte'!$F4)<$JK$21),U24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V24>0,SUM(V24,'LzK - Standardwerte'!$F4)<$JK$21),V24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(ISNUMBER(C24),F24*'LzK - Standardwerte'!D4,\" \")","v":718.88},null,{"$f":"$A$24","v":"Balkon"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$24","v":"Balkon"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,57510.400000000001,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B5","v":"Technik Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H5>1%,'LzK - Standardwerte'!H5,\" \")","v":" "},null,null,null,null,null,null,"d",{"$f":"SUM(O26,O27,O30,O31,O35)","v":1631800},null,{"$f":"IFERROR(IF(AND(P25>0,SUM(P25,'LzK - Standardwerte'!$F5)<$JK$21),P25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q25>0,SUM(Q25,'LzK - Standardwerte'!$F5)<$JK$21),Q25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R25>0,SUM(R25,'LzK - Standardwerte'!$F5)<$JK$21),R25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S25>0,SUM(S25,'LzK - Standardwerte'!$F5)<$JK$21),S25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T25>0,SUM(T25,'LzK - Standardwerte'!$F5)<$JK$21),T25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U25>0,SUM(U25,'LzK - Standardwerte'!$F5)<$JK$21),U25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V25>0,SUM(V25,'LzK - Standardwerte'!$F5)<$JK$21),V25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F25),ISNUMBER(E25),ISNUMBER(D25)),F25*'LzK - Standardwerte'!D5,\" \")","v":" "},null,{"$f":"$A$25","v":"Technik Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$25","v":"Technik Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B6","v":"Elektroanlage"},null,null,{"$f":"'LzK - Standardwerte'!C6","v":5.3239676201458114E-2},null,{"$f":"$H$79*$D$26","v":382729.38427704206},{"$f":"IF('LzK - Standardwerte'!H6>1%,'LzK - Standardwerte'!H6,\" \")","v":0.5},{"$f":"$H$79*G26*D26","v":191364.69213852103},{"$f":"'LzK - Standardwerte'!F6","v":45},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M44>0,Grundlagen!M44,J26)","v":2010},{"$f":"IF(K26>0,K26+I26,J26+I26)","v":2055},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D11=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D11=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K11:M11)>0,SUM('Strukturelle Massnahmen'!K11:M11),\" \"),\" \")","v":321600},{"$f":"IF(O26=\" \",L26,(_xlfn.IFS(N26=\"a\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"b\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"c\",L26+('LzK - Standardwerte'!G6-'LzK - Standardwerte'!F6),N26=\"d\",IF(L26>M26,L26+'LzK - Standardwerte'!F6,M26+'LzK - Standardwerte'!F6))))","v":2100},{"$f":"IFERROR(IF(AND(P26>0,SUM(P26,'LzK - Standardwerte'!$F6)<$JK$21),P26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q26>0,SUM(Q26,'LzK - Standardwerte'!$F6)<$JK$21),Q26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R26>0,SUM(R26,'LzK - Standardwerte'!$F6)<$JK$21),R26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S26>0,SUM(S26,'LzK - Standardwerte'!$F6)<$JK$21),S26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T26>0,SUM(T26,'LzK - Standardwerte'!$F6)<$JK$21),T26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U26>0,SUM(U26,'LzK - Standardwerte'!$F6)<$JK$21),U26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V26>0,SUM(V26,'LzK - Standardwerte'!$F6)<$JK$21),V26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},"2100              ",null,{"$f":"IF(OR(ISNUMBER(F26),ISNUMBER(E26),ISNUMBER(D26)),F26*'LzK - Standardwerte'!D6,\" \")","v":7654.5876855408414},null,{"$f":"$A$26","v":"Elektroanlage"},0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,null,{"$f":"$A$26","v":"Elektroanlage"},null,null,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,191364.69213852103,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414,0,7654.5876855408414]
[{"$f":"'LzK - Standardwerte'!B7","v":"Wärmeanlage "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H7>1%,'LzK - Standardwerte'!H7,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K12:M12)>0,SUM('Strukturelle Massnahmen'!K12:M12),\" \"),\" \")","v":413100},null,{"$f":"IFERROR(IF(AND(P27>0,SUM(P27,'LzK - Standardwerte'!$F7)<$JK$21),P27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q27>0,SUM(Q27,'LzK - Standardwerte'!$F7)<$JK$21),Q27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R27>0,SUM(R27,'LzK - Standardwerte'!$F7)<$JK$21),R27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S27>0,SUM(S27,'LzK - Standardwerte'!$F7)<$JK$21),S27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T27>0,SUM(T27,'LzK - Standardwerte'!$F7)<$JK$21),T27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U27>0,SUM(U27,'LzK - Standardwerte'!$F7)<$JK$21),U27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V27>0,SUM(V27,'LzK - Standardwerte'!$F7)<$JK$21),V27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},"              ",null,{"$f":"IF(OR(ISNUMBER(F27),ISNUMBER(E27),ISNUMBER(D27)),F27*'LzK - Standardwerte'!D7,\" \")","v":" "},null,{"$f":"$A$27","v":"Wärmeanlage "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$27","v":"Wärmeanlage "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B8","v":"Wärmeerzeugung"},null,null,{"$f":"'LzK - Standardwerte'!C8","v":1.4999999999999999E-2},null,{"$f":"$H$79*$D$28","v":107832},{"$f":"IF('LzK - Standardwerte'!H8>1%,'LzK - Standardwerte'!H8,\" \")","v":0.5},{"$f":"$H$79*$G$28*$D$28","v":53916},{"$f":"'LzK - Standardwerte'!F8","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M46>0,Grundlagen!M46,J28)","v":2010},{"$f":"IF(K28>0,K28+I28,J28+I28)","v":2035},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D13=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D13=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K13:M13)>0,SUM('Strukturelle Massnahmen'!K13:M13),\" \"),\" \")","v":139400},{"$f":"IF(O28=\" \",L28,(_xlfn.IFS(N28=\"a\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"b\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"c\",L28+('LzK - Standardwerte'!G8-'LzK - Standardwerte'!F8),N28=\"d\",IF(L28>M28,L28+'LzK - Standardwerte'!F8,M28+'LzK - Standardwerte'!F8))))","v":2060},{"$f":"IFERROR(IF(AND(P28>0,SUM(P28,'LzK - Standardwerte'!$F8)<$JK$21),P28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(Q28>0,SUM(Q28,'LzK - Standardwerte'!$F8)<$JK$21),Q28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2110},{"$f":"IFERROR(IF(AND(R28>0,SUM(R28,'LzK - Standardwerte'!$F8)<$JK$21),R28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(S28>0,SUM(S28,'LzK - Standardwerte'!$F8)<$JK$21),S28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T28>0,SUM(T28,'LzK - Standardwerte'!$F8)<$JK$21),T28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U28>0,SUM(U28,'LzK - Standardwerte'!$F8)<$JK$21),U28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V28>0,SUM(V28,'LzK - Standardwerte'!$F8)<$JK$21),V28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},"2060 2085 2110 2135        ",null,{"$f":"IF(OR(ISNUMBER(F28),ISNUMBER(E28),ISNUMBER(D28)),F28*'LzK - Standardwerte'!D8,\" \")","v":2156.64},null,{"$f":"$A$28","v":"Wärmeerzeugung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$28","v":"Wärmeerzeugung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,53916,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B9","v":"Wärmehauptverteilung"},null,null,{"$f":"'LzK - Standardwerte'!C9","v":2.5000000000000001E-2},null,{"$f":"$H$79*$D$29","v":179720},{"$f":"IF('LzK - Standardwerte'!H9>1%,'LzK - Standardwerte'!H9,\" \")","v":0.5},{"$f":"$H$79*$G$29*$D$29","v":89860},{"$f":"'LzK - Standardwerte'!F9","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M47>0,Grundlagen!M47,J29)","v":2010},{"$f":"IF(K29>0,K29+I29,J29+I29)","v":2070},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D14=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D14=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K14:M14)>0,SUM('Strukturelle Massnahmen'!K14:M14),\" \"),\" \")","v":273700},{"$f":"IF(O29=\" \",L29,(_xlfn.IFS(N29=\"a\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"b\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"c\",L29+('LzK - Standardwerte'!G9-'LzK - Standardwerte'!F9),N29=\"d\",IF(L29>M29,L29+'LzK - Standardwerte'!F9,M29+'LzK - Standardwerte'!F9))))","v":2130},{"$f":"IFERROR(IF(AND(P29>0,SUM(P29,'LzK - Standardwerte'!$F9)<$JK$21),P29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q29>0,SUM(Q29,'LzK - Standardwerte'!$F9)<$JK$21),Q29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R29>0,SUM(R29,'LzK - Standardwerte'!$F9)<$JK$21),R29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S29>0,SUM(S29,'LzK - Standardwerte'!$F9)<$JK$21),S29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T29>0,SUM(T29,'LzK - Standardwerte'!$F9)<$JK$21),T29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U29>0,SUM(U29,'LzK - Standardwerte'!$F9)<$JK$21),U29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V29>0,SUM(V29,'LzK - Standardwerte'!$F9)<$JK$21),V29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},"2130              ",null,{"$f":"IF(OR(ISNUMBER(F29),ISNUMBER(E29),ISNUMBER(D29)),F29*'LzK - Standardwerte'!D9,\" \")","v":2336.3599999999997},null,{"$f":"$A$29","v":"Wärmehauptverteilung"},0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,null,{"$f":"$A$29","v":"Wärmehauptverteilung"},null,null,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,89860,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997,0,2336.3599999999997]
[{"$f":"'LzK - Standardwerte'!B10","v":"Lufttechnische Anlage"},null,{"$f":"IFERROR(IF(Grundlagen!M33=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C10","v":1.755080131311736E-2},{"$f":"IF(C30=\" \",\" \",($H$79*E30))","v":" "},{"$f":"IF('LzK - Standardwerte'!H10>1%,'LzK - Standardwerte'!H10,\" \")","v":0.5},{"$f":"IF(C30=\" \",\" \",($H$79*G30*E30))","v":" "},{"$f":"'LzK - Standardwerte'!F10","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M48>0,Grundlagen!M48,J30)","v":" "},{"$f":"IF(C30>0,IF(K30>0,K30+I30,J30+I30),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D15=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D15=$H$91,Grundlagen!$B$11),\" \")","v":" "}," ",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K15:M15)>0,SUM('Strukturelle Massnahmen'!K15:M15),\" \"),\" \")","v":" "},{"$f":"IF(O30=\" \",L30,(_xlfn.IFS(N30=\"a\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"b\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"c\",L30+('LzK - Standardwerte'!G10-'LzK - Standardwerte'!F10),N30=\"d\",IF(L30>M30,L30+'LzK - Standardwerte'!F10,M30+'LzK - Standardwerte'!F10))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P30>0,SUM(P30,'LzK - Standardwerte'!$F10)<$JK$21),P30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q30>0,SUM(Q30,'LzK - Standardwerte'!$F10)<$JK$21),Q30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R30>0,SUM(R30,'LzK - Standardwerte'!$F10)<$JK$21),R30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S30>0,SUM(S30,'LzK - Standardwerte'!$F10)<$JK$21),S30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T30>0,SUM(T30,'LzK - Standardwerte'!$F10)<$JK$21),T30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U30>0,SUM(U30,'LzK - Standardwerte'!$F10)<$JK$21),U30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V30>0,SUM(V30,'LzK - Standardwerte'!$F10)<$JK$21),V30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C30),F30*'LzK - Standardwerte'!D10,\" \")","v":" "},null,{"$f":"$A$30","v":"Lufttechnische Anlage"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$30","v":"Lufttechnische Anlage"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B11","v":"Wasseranlagen"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H11>1%,'LzK - Standardwerte'!H11,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F11","v":30},null,null,null,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K16:M16)>0,SUM('Strukturelle Massnahmen'!K16:M16),\" \"),\" \")","v":897100},{"$f":"IFERROR(_xlfn.IFS(N31=\"a\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"b\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"c\",L31+('LzK - Standardwerte'!G11-'LzK - Standardwerte'!F11),N31=\"d\",IF(L31>M31,L31+'LzK - Standardwerte'!F11,M31+'LzK - Standardwerte'!F11)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P31>0,SUM(P31,'LzK - Standardwerte'!$F11)<$JK$21),P31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q31>0,SUM(Q31,'LzK - Standardwerte'!$F11)<$JK$21),Q31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R31>0,SUM(R31,'LzK - Standardwerte'!$F11)<$JK$21),R31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S31>0,SUM(S31,'LzK - Standardwerte'!$F11)<$JK$21),S31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T31>0,SUM(T31,'LzK - Standardwerte'!$F11)<$JK$21),T31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U31>0,SUM(U31,'LzK - Standardwerte'!$F11)<$JK$21),U31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V31>0,SUM(V31,'LzK - Standardwerte'!$F11)<$JK$21),V31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F31),ISNUMBER(E31),ISNUMBER(D31)),F31*'LzK - Standardwerte'!D11,\" \")","v":" "},null,{"$f":"$A$31","v":"Wasseranlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$31","v":"Wasseranlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B12","v":"Armatur, Apparat"},null,null,{"$f":"'LzK - Standardwerte'!C12","v":0.04},null,{"$f":"$H$79*$D$32","v":287552},{"$f":"IF('LzK - Standardwerte'!H12>1%,'LzK - Standardwerte'!H12,\" \")","v":0.6},{"$f":"$H$79*G32*$D$32","v":172531.20000000001},{"$f":"'LzK - Standardwerte'!F12","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M50>0,Grundlagen!M50,J32)","v":1985},{"$f":"IF(K32>0,K32+I32,J32+I32)","v":2015},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D17=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D17=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K17:M17)>0,SUM('Strukturelle Massnahmen'!K17:M17),\" \"),\" \")","v":726400},{"$f":"IF(O32=\" \",L32,(_xlfn.IFS(N32=\"a\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"b\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"c\",L32+('LzK - Standardwerte'!G12-'LzK - Standardwerte'!F12),N32=\"d\",IF(L32>M32,L32+'LzK - Standardwerte'!F12,M32+'LzK - Standardwerte'!F12))))","v":2055},{"$f":"IFERROR(IF(AND(P32>0,SUM(P32,'LzK - Standardwerte'!$F12)<$JK$21),P32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(Q32>0,SUM(Q32,'LzK - Standardwerte'!$F12)<$JK$21),Q32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(R32>0,SUM(R32,'LzK - Standardwerte'!$F12)<$JK$21),R32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S32>0,SUM(S32,'LzK - Standardwerte'!$F12)<$JK$21),S32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T32>0,SUM(T32,'LzK - Standardwerte'!$F12)<$JK$21),T32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U32>0,SUM(U32,'LzK - Standardwerte'!$F12)<$JK$21),U32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V32>0,SUM(V32,'LzK - Standardwerte'!$F12)<$JK$21),V32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},"2055 2085 2115          ",null,{"$f":"IF(OR(ISNUMBER(F32),ISNUMBER(E32),ISNUMBER(D32)),F32*'LzK - Standardwerte'!D12,\" \")","v":4313.28},null,{"$f":"$A$32","v":"Armatur, Apparat"},0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,null,{"$f":"$A$32","v":"Armatur, Apparat"},null,null,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,172531.20000000001,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28,0,4313.28]
[{"$f":"'LzK - Standardwerte'!B13","v":"Versorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C13","v":0.02},null,{"$f":"$H$79*$D$33","v":143776},{"$f":"IF('LzK - Standardwerte'!H13>1%,'LzK - Standardwerte'!H13,\" \")","v":0.4},{"$f":"$H$79*G33*$D$33","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F13","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M51>0,Grundlagen!M51,J33)","v":" "},{"$f":"IF(K33>0,K33+I33,J33+I33)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D18=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D18=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K18:M18)>0,SUM('Strukturelle Massnahmen'!K18:M18),\" \"),\" \")","v":6100},{"$f":"IF(O33=\" \",L33,(_xlfn.IFS(N33=\"a\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"b\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"c\",L33+('LzK - Standardwerte'!G13-'LzK - Standardwerte'!F13),N33=\"d\",IF(L33>M33,L33+'LzK - Standardwerte'!F13,M33+'LzK - Standardwerte'!F13))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P33>0,SUM(P33,'LzK - Standardwerte'!$F13)<$JK$21),P33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q33>0,SUM(Q33,'LzK - Standardwerte'!$F13)<$JK$21),Q33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R33>0,SUM(R33,'LzK - Standardwerte'!$F13)<$JK$21),R33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S33>0,SUM(S33,'LzK - Standardwerte'!$F13)<$JK$21),S33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T33>0,SUM(T33,'LzK - Standardwerte'!$F13)<$JK$21),T33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U33>0,SUM(U33,'LzK - Standardwerte'!$F13)<$JK$21),U33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V33>0,SUM(V33,'LzK - Standardwerte'!$F13)<$JK$21),V33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(OR(ISNUMBER(F33),ISNUMBER(E33),ISNUMBER(D33)),F33*'LzK - Standardwerte'!D13,\" \")","v":2156.64},null,{"$f":"$A$33","v":"Versorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$33","v":"Versorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B14","v":"Entsorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C14","v":0.02},null,{"$f":"$H$79*$D$34","v":143776},{"$f":"IF('LzK - Standardwerte'!H14>1%,'LzK - Standardwerte'!H14,\" \")","v":0.4},{"$f":"$H$79*G34*$D$34","v":57510.400000000001},{"$f":"'LzK - Standardwerte'!F14","v":50},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M52>0,Grundlagen!M52,J34)","v":" "},{"$f":"IF(K34>0,K34+I34,J34+I34)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D19=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D19=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K19:M19)>0,SUM('Strukturelle Massnahmen'!K19:M19),\" \"),\" \")","v":164600},{"$f":"IF(O34=\" \",L34,(_xlfn.IFS(N34=\"a\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"b\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"c\",L34+('LzK - Standardwerte'!G14-'LzK - Standardwerte'!F14),N34=\"d\",IF(L34>M34,L34+'LzK - Standardwerte'!F14,M34+'LzK - Standardwerte'!F14))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P34>0,SUM(P34,'LzK - Standardwerte'!$F14)<$JK$21),P34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q34>0,SUM(Q34,'LzK - Standardwerte'!$F14)<$JK$21),Q34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R34>0,SUM(R34,'LzK - Standardwerte'!$F14)<$JK$21),R34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S34>0,SUM(S34,'LzK - Standardwerte'!$F14)<$JK$21),S34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T34>0,SUM(T34,'LzK - Standardwerte'!$F14)<$JK$21),T34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U34>0,SUM(U34,'LzK - Standardwerte'!$F14)<$JK$21),U34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V34>0,SUM(V34,'LzK - Standardwerte'!$F14)<$JK$21),V34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(OR(ISNUMBER(F34),ISNUMBER(E34),ISNUMBER(D34)),F34*'LzK - Standardwerte'!D14,\" \")","v":2156.64},null,{"$f":"$A$34","v":"Entsorgungsleitung"},0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,null,{"$f":"$A$34","v":"Entsorgungsleitung"},null,null,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64,0,2156.64]
[{"$f":"'LzK - Standardwerte'!B15","v":"Transportanlagen"},null,{"$f":"IFERROR(IF(Grundlagen!M34=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C15","v":2.01E-2},{"$f":"IF(C35=\" \",\" \",($H$79*E35))","v":" "},{"$f":"IF('LzK - Standardwerte'!H15>1%,'LzK - Standardwerte'!H15,\" \")","v":1},{"$f":"IF(C35=\" \",\" \",($H$79*G35*E35))","v":" "},{"$f":"'LzK - Standardwerte'!F15","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M53>0,Grundlagen!M53,J35)","v":" "},{"$f":"IF(C35>0,IF(K35>0,K35+I35,J35+I35),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IF('Strukturelle Massnahmen'!J20>0,'Energetische Massnahmen'!#REF!,\" \")","v":" "}," ",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K20:M20)>0,SUM('Strukturelle Massnahmen'!K20:M20),\" \"),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N35=\"a\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"b\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"c\",L35+('LzK - Standardwerte'!G15-'LzK - Standardwerte'!F15),N35=\"d\",IF(L35>M35,L35+'LzK - Standardwerte'!F15,M35+'LzK - Standardwerte'!F15)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P35>0,SUM(P35,'LzK - Standardwerte'!$F15)<$JK$21),P35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q35>0,SUM(Q35,'LzK - Standardwerte'!$F15)<$JK$21),Q35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R35>0,SUM(R35,'LzK - Standardwerte'!$F15)<$JK$21),R35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S35>0,SUM(S35,'LzK - Standardwerte'!$F15)<$JK$21),S35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T35>0,SUM(T35,'LzK - Standardwerte'!$F15)<$JK$21),T35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U35>0,SUM(U35,'LzK - Standardwerte'!$F15)<$JK$21),U35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V35>0,SUM(V35,'LzK - Standardwerte'!$F15)<$JK$21),V35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C35),F35*'LzK - Standardwerte'!D15,\" \")","v":" "},null,{"$f":"$A$35","v":"Transportanlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$35","v":"Transportanlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B16","v":"Äussere Wandbekleidung Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H16>1%,'LzK - Standardwerte'!H16,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F16","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M54>0,Grundlagen!M54,J36)","v":1955},{"$f":"IF(K36>0,K36+I36,J36+I36)","v":1995},null,"d",{"$f":"SUM(O37,O38)","v":664100},{"$f":"IFERROR(_xlfn.IFS(N36=\"a\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"b\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"c\",L36+('LzK - Standardwerte'!G16-'LzK - Standardwerte'!F16),N36=\"d\",IF(L36>M36,L36+'LzK - Standardwerte'!F16,M36+'LzK - Standardwerte'!F16)),\" \")","v":2035},{"$f":"IFERROR(IF(AND(P36>0,SUM(P36,'LzK - Standardwerte'!$F16)<$JK$21),P36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q36>0,SUM(Q36,'LzK - Standardwerte'!$F16)<$JK$21),Q36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(R36>0,SUM(R36,'LzK - Standardwerte'!$F16)<$JK$21),R36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S36>0,SUM(S36,'LzK - Standardwerte'!$F16)<$JK$21),S36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T36>0,SUM(T36,'LzK - Standardwerte'!$F16)<$JK$21),T36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U36>0,SUM(U36,'LzK - Standardwerte'!$F16)<$JK$21),U36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V36>0,SUM(V36,'LzK - Standardwerte'!$F16)<$JK$21),V36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},"2035 2075 2115          ",null,{"$f":"IF(OR(ISNUMBER(F36),ISNUMBER(E36),ISNUMBER(D36)),F36*'LzK - Standardwerte'!D16,\" \")","v":" "},null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B17","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,{"$f":"'LzK - Standardwerte'!C17","v":5.2538521611335404E-2},null,{"$f":"$H$79*$D$37","v":377688.92415956798},{"$f":"IF('LzK - Standardwerte'!H17>1%,'LzK - Standardwerte'!H17,\" \")","v":0.4},{"$f":"$H$79*G37*$D$37","v":151075.56966382719},{"$f":"'LzK - Standardwerte'!F17","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M55>0,Grundlagen!M55,J37)","v":1985},2020,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D22=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D22=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K22:M22)>0,SUM('Strukturelle Massnahmen'!K22:M22),\" \"),\" \")","v":228000},{"$f":"IF(O37=\" \",L37,(_xlfn.IFS(N37=\"a\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"b\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"c\",L37+('LzK - Standardwerte'!G17-'LzK - Standardwerte'!F17),N37=\"d\",IF(L37>M37,L37+'LzK - Standardwerte'!F17,M37+'LzK - Standardwerte'!F17))))","v":2060},{"$f":"IFERROR(IF(AND(P37>0,SUM(P37,'LzK - Standardwerte'!$F17)<$JK$21),P37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q37>0,SUM(Q37,'LzK - Standardwerte'!$F17)<$JK$21),Q37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(R37>0,SUM(R37,'LzK - Standardwerte'!$F17)<$JK$21),R37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S37>0,SUM(S37,'LzK - Standardwerte'!$F17)<$JK$21),S37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T37>0,SUM(T37,'LzK - Standardwerte'!$F17)<$JK$21),T37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U37>0,SUM(U37,'LzK - Standardwerte'!$F17)<$JK$21),U37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V37>0,SUM(V37,'LzK - Standardwerte'!$F17)<$JK$21),V37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},"2060 2095 2130          ",null,{"$f":"IF(OR(ISNUMBER(F37),ISNUMBER(E37),ISNUMBER(D37)),F37*'LzK - Standardwerte'!D17,\" \")","v":1510.755696638272},null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,151075.56966382719,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272,0,1510.755696638272]
[{"$f":"'LzK - Standardwerte'!B18","v":"Einbaute zu Aussenwand"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H18>1%,'LzK - Standardwerte'!H18,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F18","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M56>0,Grundlagen!M56,J38)","v":1955},1985,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K23:M23)>0,SUM('Strukturelle Massnahmen'!K23:M23),\" \"),\" \")","v":436100},{"$f":"IFERROR(_xlfn.IFS(N38=\"a\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"b\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"c\",L38+('LzK - Standardwerte'!G18-'LzK - Standardwerte'!F18),N38=\"d\",IF(L38>M38,L38+'LzK - Standardwerte'!F18,M38+'LzK - Standardwerte'!F18)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P38>0,SUM(P38,'LzK - Standardwerte'!$F18)<$JK$21),P38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q38>0,SUM(Q38,'LzK - Standardwerte'!$F18)<$JK$21),Q38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R38>0,SUM(R38,'LzK - Standardwerte'!$F18)<$JK$21),R38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S38>0,SUM(S38,'LzK - Standardwerte'!$F18)<$JK$21),S38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T38>0,SUM(T38,'LzK - Standardwerte'!$F18)<$JK$21),T38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U38>0,SUM(U38,'LzK - Standardwerte'!$F18)<$JK$21),U38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V38>0,SUM(V38,'LzK - Standardwerte'!$F18)<$JK$21),V38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F38),ISNUMBER(E38),ISNUMBER(D38)),F38*'LzK - Standardwerte'!D18,\" \")","v":" "},null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B19","v":"Fenster"},null,null,{"$f":"'LzK - Standardwerte'!C19","v":0.05},null,{"$f":"$H$79*$D$39","v":359440},{"$f":"IF('LzK - Standardwerte'!H19>1%,'LzK - Standardwerte'!H19,\" \")","v":0.8},{"$f":"$H$79*G39*$D$39","v":287552},{"$f":"'LzK - Standardwerte'!F19","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M57>0,Grundlagen!M57,J39)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D24=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D24=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K24:M24)>0,SUM('Strukturelle Massnahmen'!K24:M24),\" \"),\" \")","v":241300},{"$f":"IF(O39=\" \",L39,(_xlfn.IFS(N39=\"a\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"b\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"c\",L39+('LzK - Standardwerte'!G19-'LzK - Standardwerte'!F19),N39=\"d\",IF(L39>M39,L39+'LzK - Standardwerte'!F19,M39+'LzK - Standardwerte'!F19))))","v":2050},{"$f":"IFERROR(IF(AND(P39>0,SUM(P39,'LzK - Standardwerte'!$F19)<$JK$21),P39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q39>0,SUM(Q39,'LzK - Standardwerte'!$F19)<$JK$21),Q39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R39>0,SUM(R39,'LzK - Standardwerte'!$F19)<$JK$21),R39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S39>0,SUM(S39,'LzK - Standardwerte'!$F19)<$JK$21),S39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T39>0,SUM(T39,'LzK - Standardwerte'!$F19)<$JK$21),T39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U39>0,SUM(U39,'LzK - Standardwerte'!$F19)<$JK$21),U39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V39>0,SUM(V39,'LzK - Standardwerte'!$F19)<$JK$21),V39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F39),ISNUMBER(E39),ISNUMBER(D39)),F39*'LzK - Standardwerte'!D19,\" \")","v":1437.76},null,{"$f":"$A$39","v":"Fenster"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$39","v":"Fenster"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,287552,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B20","v":"Türen"},null,null,{"$f":"'LzK - Standardwerte'!C20","v":7.4999999999999997E-3},null,{"$f":"$H$79*$D$40","v":53916},{"$f":"IF('LzK - Standardwerte'!H20>1%,'LzK - Standardwerte'!H20,\" \")","v":0.8},{"$f":"$H$79*G40*$D$40","v":43132.799999999996},{"$f":"'LzK - Standardwerte'!F20","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M58>0,Grundlagen!M58,J40)","v":1985},2010,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D25=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D25=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K25:M25)>0,SUM('Strukturelle Massnahmen'!K25:M25),\" \"),\" \")","v":60700},{"$f":"IF(O40=\" \",L40,(_xlfn.IFS(N40=\"a\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"b\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"c\",L40+('LzK - Standardwerte'!G20-'LzK - Standardwerte'!F20),N40=\"d\",IF(L40>M40,L40+'LzK - Standardwerte'!F20,M40+'LzK - Standardwerte'!F20))))","v":2050},{"$f":"IFERROR(IF(AND(P40>0,SUM(P40,'LzK - Standardwerte'!$F20)<$JK$21),P40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q40>0,SUM(Q40,'LzK - Standardwerte'!$F20)<$JK$21),Q40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R40>0,SUM(R40,'LzK - Standardwerte'!$F20)<$JK$21),R40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S40>0,SUM(S40,'LzK - Standardwerte'!$F20)<$JK$21),S40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T40>0,SUM(T40,'LzK - Standardwerte'!$F20)<$JK$21),T40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U40>0,SUM(U40,'LzK - Standardwerte'!$F20)<$JK$21),U40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V40>0,SUM(V40,'LzK - Standardwerte'!$F20)<$JK$21),V40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F40),ISNUMBER(E40),ISNUMBER(D40)),F40*'LzK - Standardwerte'!D20,\" \")","v":215.66400000000002},null,{"$f":"$A$40","v":"Türen"},0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,null,{"$f":"$A$40","v":"Türen"},null,null,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,43132.799999999996,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002,0,215.66400000000002]
[{"$f":"'LzK - Standardwerte'!B21","v":"Sonnenschutz"},null,null,{"$f":"'LzK - Standardwerte'!C21","v":0.02},null,{"$f":"$H$79*$D$41","v":143776},{"$f":"IF('LzK - Standardwerte'!H21>1%,'LzK - Standardwerte'!H21,\" \")","v":0.8},{"$f":"$H$79*G41*$D$41","v":115020.8},{"$f":"'LzK - Standardwerte'!F21","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M59>0,Grundlagen!M59,J41)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D26=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D26=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K26:M26)>0,SUM('Strukturelle Massnahmen'!K26:M26),\" \"),\" \")","v":134100},{"$f":"IF(O41=\" \",L41,(_xlfn.IFS(N41=\"a\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"b\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"c\",L41+('LzK - Standardwerte'!G21-'LzK - Standardwerte'!F21),N41=\"d\",IF(L41>M41,L41+'LzK - Standardwerte'!F21,M41+'LzK - Standardwerte'!F21))))","v":2065},{"$f":"IFERROR(IF(AND(P41>0,SUM(P41,'LzK - Standardwerte'!$F21)<$JK$21),P41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q41>0,SUM(Q41,'LzK - Standardwerte'!$F21)<$JK$21),Q41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R41>0,SUM(R41,'LzK - Standardwerte'!$F21)<$JK$21),R41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S41>0,SUM(S41,'LzK - Standardwerte'!$F21)<$JK$21),S41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T41>0,SUM(T41,'LzK - Standardwerte'!$F21)<$JK$21),T41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U41>0,SUM(U41,'LzK - Standardwerte'!$F21)<$JK$21),U41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V41>0,SUM(V41,'LzK - Standardwerte'!$F21)<$JK$21),V41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F41),ISNUMBER(E41),ISNUMBER(D41)),F41*'LzK - Standardwerte'!D21,\" \")","v":575.10400000000004},null,{"$f":"$A$41","v":"Sonnenschutz"},0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,null,{"$f":"$A$41","v":"Sonnenschutz"},null,null,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,115020.8,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004,0,575.10400000000004]
[{"$f":"'LzK - Standardwerte'!B22","v":"Bedachung Gebäude "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H22>1%,'LzK - Standardwerte'!H22,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F22","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M60>0,Grundlagen!M60,J42)","v":1955},1990,null,"d",{"$f":"SUM(O43,O46)","v":511100},{"$f":"IFERROR(_xlfn.IFS(N42=\"a\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"b\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"c\",L42+('LzK - Standardwerte'!G22-'LzK - Standardwerte'!F22),N42=\"d\",IF(L42>M42,L42+'LzK - Standardwerte'!F22,M42+'LzK - Standardwerte'!F22)),\" \")","v":2025},{"$f":"IFERROR(IF(AND(P42>0,SUM(P42,'LzK - Standardwerte'!$F22)<$JK$21),P42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2060},{"$f":"IFERROR(IF(AND(Q42>0,SUM(Q42,'LzK - Standardwerte'!$F22)<$JK$21),Q42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(R42>0,SUM(R42,'LzK - Standardwerte'!$F22)<$JK$21),R42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(S42>0,SUM(S42,'LzK - Standardwerte'!$F22)<$JK$21),S42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T42>0,SUM(T42,'LzK - Standardwerte'!$F22)<$JK$21),T42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U42>0,SUM(U42,'LzK - Standardwerte'!$F22)<$JK$21),U42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V42>0,SUM(V42,'LzK - Standardwerte'!$F22)<$JK$21),V42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},"2025 2060 2095 2130        ",null,{"$f":"IF(OR(ISNUMBER(F42),ISNUMBER(E42),ISNUMBER(D42)),F42*'LzK - Standardwerte'!D22,\" \")","v":" "},null,{"$f":"$A$42","v":"Bedachung Gebäude "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$42","v":"Bedachung Gebäude "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B23","v":"Dachhaut"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H23>1%,'LzK - Standardwerte'!H23,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F23","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M61>0,Grundlagen!M61,J43)","v":1955},1990,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K28:M28)>0,SUM('Strukturelle Massnahmen'!K28:M28),\" \"),\" \")","v":407400},{"$f":"IFERROR(_xlfn.IFS(N43=\"a\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"b\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"c\",L43+('LzK - Standardwerte'!G23-'LzK - Standardwerte'!F23),N43=\"d\",IF(L43>M43,L43+'LzK - Standardwerte'!F23,M43+'LzK - Standardwerte'!F23)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P43>0,SUM(P43,'LzK - Standardwerte'!$F23)<$JK$21),P43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q43>0,SUM(Q43,'LzK - Standardwerte'!$F23)<$JK$21),Q43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R43>0,SUM(R43,'LzK - Standardwerte'!$F23)<$JK$21),R43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S43>0,SUM(S43,'LzK - Standardwerte'!$F23)<$JK$21),S43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T43>0,SUM(T43,'LzK - Standardwerte'!$F23)<$JK$21),T43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U43>0,SUM(U43,'LzK - Standardwerte'!$F23)<$JK$21),U43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V43>0,SUM(V43,'LzK - Standardwerte'!$F23)<$JK$21),V43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F43),ISNUMBER(E43),ISNUMBER(D43)),F43*'LzK - Standardwerte'!D23,\" \")","v":" "},null,{"$f":"$A$43","v":"Dachhaut"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$43","v":"Dachhaut"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B24","v":"Flachdach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Flachdach\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C24","v":0.05},{"$f":"IF(C44=\" \",\" \",($H$79*E44))","v":" "},{"$f":"IF('LzK - Standardwerte'!H24>1%,'LzK - Standardwerte'!H24,\" \")","v":0.6},{"$f":"IF(C44=\" \",\" \",($H$79*G44*E44))","v":" "},{"$f":"'LzK - Standardwerte'!F24","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M62>0,Grundlagen!M62,J44)","v":" "},{"$f":"IF(C44>0,IF(K44>0,K44+I44,J44+I44),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D29=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D29=$H$91,Grundlagen!$B$11),\" \")","v":" "}," ",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K29:M29)>0,SUM('Strukturelle Massnahmen'!K29:M29),\" \"),\" \")","v":" "},{"$f":"IF(O44=\" \",L44,(_xlfn.IFS(N44=\"a\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"b\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"c\",L44+('LzK - Standardwerte'!G24-'LzK - Standardwerte'!F24),N44=\"d\",IF(L44>M44,L44+'LzK - Standardwerte'!F24,M44+'LzK - Standardwerte'!F24))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P44>0,SUM(P44,'LzK - Standardwerte'!$F24)<$JK$21),P44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q44>0,SUM(Q44,'LzK - Standardwerte'!$F24)<$JK$21),Q44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R44>0,SUM(R44,'LzK - Standardwerte'!$F24)<$JK$21),R44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S44>0,SUM(S44,'LzK - Standardwerte'!$F24)<$JK$21),S44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T44>0,SUM(T44,'LzK - Standardwerte'!$F24)<$JK$21),T44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U44>0,SUM(U44,'LzK - Standardwerte'!$F24)<$JK$21),U44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V44>0,SUM(V44,'LzK - Standardwerte'!$F24)<$JK$21),V44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "}," ",null,{"$f":"IF(ISNUMBER(C44),F44*'LzK - Standardwerte'!D24,\" \")","v":" "},null,{"$f":"$A$44","v":"Flachdach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$44","v":"Flachdach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B25","v":"Geneigtes Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M35=\"Steildach\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C25","v":0.05},{"$f":"IF(C45=\" \",\" \",($H$79*E45))","v":359440},{"$f":"IF('LzK - Standardwerte'!H25>1%,'LzK - Standardwerte'!H25,\" \")","v":0.4},{"$f":"IF(C45=\" \",\" \",($H$79*G45*E45))","v":143776},{"$f":"'LzK - Standardwerte'!F25","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M63>0,Grundlagen!M63,J45)","v":1985},{"$f":"IF(C45>0,IF(K45>0,K45+I45,J45+I45),\" \")","v":2025},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D30=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D30=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K30:M30)>0,SUM('Strukturelle Massnahmen'!K30:M30),\" \"),\" \")","v":407400},{"$f":"IF(O45=\" \",L45,(_xlfn.IFS(N45=\"a\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"b\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"c\",L45+('LzK - Standardwerte'!G25-'LzK - Standardwerte'!F25),N45=\"d\",IF(L45>M45,L45+'LzK - Standardwerte'!F25,M45+'LzK - Standardwerte'!F25))))","v":2065},{"$f":"IFERROR(IF(AND(P45>0,SUM(P45,'LzK - Standardwerte'!$F25)<$JK$21),P45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q45>0,SUM(Q45,'LzK - Standardwerte'!$F25)<$JK$21),Q45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R45>0,SUM(R45,'LzK - Standardwerte'!$F25)<$JK$21),R45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S45>0,SUM(S45,'LzK - Standardwerte'!$F25)<$JK$21),S45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T45>0,SUM(T45,'LzK - Standardwerte'!$F25)<$JK$21),T45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U45>0,SUM(U45,'LzK - Standardwerte'!$F25)<$JK$21),U45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V45>0,SUM(V45,'LzK - Standardwerte'!$F25)<$JK$21),V45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(ISNUMBER(C45),F45*'LzK - Standardwerte'!D25,\" \")","v":718.88},null,{"$f":"$A$45","v":"Geneigtes Dach"},0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,null,{"$f":"$A$45","v":"Geneigtes Dach"},null,null,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,143776,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88,0,718.88]
[{"$f":"'LzK - Standardwerte'!B26","v":"Einbaute zu Dach"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C26","v":0.01},{"$f":"IF(C46=\" \",\" \",($H$79*E46))","v":71888},{"$f":"IF('LzK - Standardwerte'!H26>1%,'LzK - Standardwerte'!H26,\" \")","v":0.6},{"$f":"IF(C46=\" \",\" \",($H$79*G46*E46))","v":43132.800000000003},{"$f":"'LzK - Standardwerte'!F26","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M64>0,Grundlagen!M64,J46)","v":" "},{"$f":"IF(C46>0,IF(K46>0,K46+I46,J46+I46),\" \")","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D31=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D31=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K31:M31)>0,SUM('Strukturelle Massnahmen'!K31:M31),\" \"),\" \")","v":103700},{"$f":"IF(O46=\" \",L46,(_xlfn.IFS(N46=\"a\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"b\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"c\",L46+('LzK - Standardwerte'!G26-'LzK - Standardwerte'!F26),N46=\"d\",IF(L46>M46,L46+'LzK - Standardwerte'!F26,M46+'LzK - Standardwerte'!F26))))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(P46>0,SUM(P46,'LzK - Standardwerte'!$F26)<$JK$21),P46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q46>0,SUM(Q46,'LzK - Standardwerte'!$F26)<$JK$21),Q46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R46>0,SUM(R46,'LzK - Standardwerte'!$F26)<$JK$21),R46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S46>0,SUM(S46,'LzK - Standardwerte'!$F26)<$JK$21),S46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T46>0,SUM(T46,'LzK - Standardwerte'!$F26)<$JK$21),T46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U46>0,SUM(U46,'LzK - Standardwerte'!$F26)<$JK$21),U46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V46>0,SUM(V46,'LzK - Standardwerte'!$F26)<$JK$21),V46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$error":"#VALUE!"},null,{"$f":"IF(ISNUMBER(C46),F46*'LzK - Standardwerte'!D26,\" \")","v":143.77600000000001},null,{"$f":"$A$46","v":"Einbaute zu Dach"},0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,null,{"$f":"$A$46","v":"Einbaute zu Dach"},null,null,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001,0,143.77600000000001]
[{"$f":"'LzK - Standardwerte'!B27","v":"Ausbau Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H27>1%,'LzK - Standardwerte'!H27,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F27","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M65>0,Grundlagen!M65,J47)","v":1955},{"$f":"IF(K47>0,K47+I47,J47+I47)","v":1990},null,"d",{"$f":"SUM(O48,O50,O53,O54,O55)","v":2105900},{"$f":"IFERROR(_xlfn.IFS(N47=\"a\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"b\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"c\",L47+('LzK - Standardwerte'!G27-'LzK - Standardwerte'!F27),N47=\"d\",IF(L47>M47,L47+'LzK - Standardwerte'!F27,M47+'LzK - Standardwerte'!F27)),\" \")","v":2025},{"$f":"IFERROR(IF(AND(P47>0,SUM(P47,'LzK - Standardwerte'!$F27)<$JK$21),P47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2060},{"$f":"IFERROR(IF(AND(Q47>0,SUM(Q47,'LzK - Standardwerte'!$F27)<$JK$21),Q47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(R47>0,SUM(R47,'LzK - Standardwerte'!$F27)<$JK$21),R47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(S47>0,SUM(S47,'LzK - Standardwerte'!$F27)<$JK$21),S47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T47>0,SUM(T47,'LzK - Standardwerte'!$F27)<$JK$21),T47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U47>0,SUM(U47,'LzK - Standardwerte'!$F27)<$JK$21),U47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V47>0,SUM(V47,'LzK - Standardwerte'!$F27)<$JK$21),V47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},"2025 2060 2095 2130        ",null,{"$f":"IF(OR(ISNUMBER(F47),ISNUMBER(E47),ISNUMBER(D47)),F47*'LzK - Standardwerte'!D27,\" \")","v":" "},null,{"$f":"$A$47","v":"Ausbau Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$47","v":"Ausbau Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B28","v":"Trennwand Tür, Tor"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H28>1%,'LzK - Standardwerte'!H28,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F28","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M66>0,Grundlagen!M66,J48)","v":1955},1990,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K33:M33)>0,SUM('Strukturelle Massnahmen'!K33:M33),\" \"),\" \")","v":377900},{"$f":"IFERROR(_xlfn.IFS(N48=\"a\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"b\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"c\",L48+('LzK - Standardwerte'!G28-'LzK - Standardwerte'!F28),N48=\"d\",IF(L48>M48,L48+'LzK - Standardwerte'!F28,M48+'LzK - Standardwerte'!F28)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P48>0,SUM(P48,'LzK - Standardwerte'!$F28)<$JK$21),P48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q48>0,SUM(Q48,'LzK - Standardwerte'!$F28)<$JK$21),Q48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R48>0,SUM(R48,'LzK - Standardwerte'!$F28)<$JK$21),R48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S48>0,SUM(S48,'LzK - Standardwerte'!$F28)<$JK$21),S48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T48>0,SUM(T48,'LzK - Standardwerte'!$F28)<$JK$21),T48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U48>0,SUM(U48,'LzK - Standardwerte'!$F28)<$JK$21),U48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V48>0,SUM(V48,'LzK - Standardwerte'!$F28)<$JK$21),V48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F48),ISNUMBER(E48),ISNUMBER(D48)),F48*'LzK - Standardwerte'!D28,\" \")","v":" "},null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B29","v":"Innentür"},null,null,{"$f":"'LzK - Standardwerte'!C29","v":2.5735853440924793E-2},null,{"$f":"$H$79*$D$49","v":185009.90321612015},{"$f":"IF('LzK - Standardwerte'!H29>1%,'LzK - Standardwerte'!H29,\" \")","v":0.4},{"$f":"$H$79*G49*$D$49","v":74003.961286448059},{"$f":"'LzK - Standardwerte'!F29","v":40},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M67>0,Grundlagen!M67,J49)","v":1985},2025,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D34=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D34=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K34:M34)>0,SUM('Strukturelle Massnahmen'!K34:M34),\" \"),\" \")","v":377900},{"$f":"IF(O49=\" \",L49,(_xlfn.IFS(N49=\"a\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"b\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"c\",L49+('LzK - Standardwerte'!G29-'LzK - Standardwerte'!F29),N49=\"d\",IF(L49>M49,L49+'LzK - Standardwerte'!F29,M49+'LzK - Standardwerte'!F29))))","v":2065},{"$f":"IFERROR(IF(AND(P49>0,SUM(P49,'LzK - Standardwerte'!$F29)<$JK$21),P49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q49>0,SUM(Q49,'LzK - Standardwerte'!$F29)<$JK$21),Q49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R49>0,SUM(R49,'LzK - Standardwerte'!$F29)<$JK$21),R49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S49>0,SUM(S49,'LzK - Standardwerte'!$F29)<$JK$21),S49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T49>0,SUM(T49,'LzK - Standardwerte'!$F29)<$JK$21),T49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U49>0,SUM(U49,'LzK - Standardwerte'!$F29)<$JK$21),U49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V49>0,SUM(V49,'LzK - Standardwerte'!$F29)<$JK$21),V49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},"2065 2105            ",null,{"$f":"IF(OR(ISNUMBER(F49),ISNUMBER(E49),ISNUMBER(D49)),F49*'LzK - Standardwerte'!D29,\" \")","v":925.04951608060071},null,{"$f":"$A$49","v":"Innentür"},0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,null,{"$f":"$A$49","v":"Innentür"},null,null,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,74003.961286448059,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071,0,925.04951608060071]
[{"$f":"'LzK - Standardwerte'!B30","v":"Bodenbelag"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H30>1%,'LzK - Standardwerte'!H30,\" \")","v":0.4},null,{"$f":"'LzK - Standardwerte'!F30","v":35},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M68>0,Grundlagen!M68,J50)","v":1955},1990,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K35:M35)>0,SUM('Strukturelle Massnahmen'!K35:M35),\" \"),\" \")","v":252000},{"$f":"IFERROR(_xlfn.IFS(N50=\"a\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"b\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"c\",L50+('LzK - Standardwerte'!G30-'LzK - Standardwerte'!F30),N50=\"d\",IF(L50>M50,L50+'LzK - Standardwerte'!F30,M50+'LzK - Standardwerte'!F30)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P50>0,SUM(P50,'LzK - Standardwerte'!$F30)<$JK$21),P50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q50>0,SUM(Q50,'LzK - Standardwerte'!$F30)<$JK$21),Q50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R50>0,SUM(R50,'LzK - Standardwerte'!$F30)<$JK$21),R50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S50>0,SUM(S50,'LzK - Standardwerte'!$F30)<$JK$21),S50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T50>0,SUM(T50,'LzK - Standardwerte'!$F30)<$JK$21),T50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U50>0,SUM(U50,'LzK - Standardwerte'!$F30)<$JK$21),U50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V50>0,SUM(V50,'LzK - Standardwerte'!$F30)<$JK$21),V50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F50),ISNUMBER(E50),ISNUMBER(D50)),F50*'LzK - Standardwerte'!D30,\" \")","v":" "},null,{"$f":"$A$50","v":"Bodenbelag"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$50","v":"Bodenbelag"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B31","v":"Unterkonstruktion zu Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C31","v":2.5866775898842904E-2},null,{"$f":"$H$79*$D$51","v":185951.07858160188},{"$f":"IF('LzK - Standardwerte'!H31>1%,'LzK - Standardwerte'!H31,\" \")","v":0.2},{"$f":"$H$79*G51*$D$51","v":37190.215716320374},{"$f":"'LzK - Standardwerte'!F31","v":100},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M69>0,Grundlagen!M69,J51)","v":2005},2105,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D36=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D36=$H$91,Grundlagen!$B$11),\" \")","v":" "}," ",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K36:M36)>0,SUM('Strukturelle Massnahmen'!K36:M36),\" \"),\" \")","v":" "},{"$f":"IF(O51=\" \",L51,(_xlfn.IFS(N51=\"a\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"b\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"c\",L51+('LzK - Standardwerte'!G31-'LzK - Standardwerte'!F31),N51=\"d\",IF(L51>M51,L51+'LzK - Standardwerte'!F31,M51+'LzK - Standardwerte'!F31))))","v":2105},{"$f":"IFERROR(IF(AND(P51>0,SUM(P51,'LzK - Standardwerte'!$F31)<$JK$21),P51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q51>0,SUM(Q51,'LzK - Standardwerte'!$F31)<$JK$21),Q51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R51>0,SUM(R51,'LzK - Standardwerte'!$F31)<$JK$21),R51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S51>0,SUM(S51,'LzK - Standardwerte'!$F31)<$JK$21),S51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T51>0,SUM(T51,'LzK - Standardwerte'!$F31)<$JK$21),T51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U51>0,SUM(U51,'LzK - Standardwerte'!$F31)<$JK$21),U51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V51>0,SUM(V51,'LzK - Standardwerte'!$F31)<$JK$21),V51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},"2105              ",null,{"$f":"IF(OR(ISNUMBER(F51),ISNUMBER(E51),ISNUMBER(D51)),F51*'LzK - Standardwerte'!D31,\" \")","v":929.75539290800941},null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},null,null,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,37190.215716320374,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941,0,929.75539290800941]
[{"$f":"'LzK - Standardwerte'!B32","v":"Fertiger Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C32","v":0.04},null,{"$f":"$H$79*$D$52","v":287552},{"$f":"IF('LzK - Standardwerte'!H32>1%,'LzK - Standardwerte'!H32,\" \")","v":0.4},{"$f":"$H$79*G52*$D$52","v":115020.8},{"$f":"'LzK - Standardwerte'!F32","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M70>0,Grundlagen!M70,J52)","v":2005},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D37=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D37=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K37:M37)>0,SUM('Strukturelle Massnahmen'!K37:M37),\" \"),\" \")","v":252000},{"$f":"IF(O52=\" \",L52,(_xlfn.IFS(N52=\"a\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"b\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"c\",L52+('LzK - Standardwerte'!G32-'LzK - Standardwerte'!F32),N52=\"d\",IF(L52>M52,L52+'LzK - Standardwerte'!F32,M52+'LzK - Standardwerte'!F32))))","v":2065},{"$f":"IFERROR(IF(AND(P52>0,SUM(P52,'LzK - Standardwerte'!$F32)<$JK$21),P52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(Q52>0,SUM(Q52,'LzK - Standardwerte'!$F32)<$JK$21),Q52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(R52>0,SUM(R52,'LzK - Standardwerte'!$F32)<$JK$21),R52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S52>0,SUM(S52,'LzK - Standardwerte'!$F32)<$JK$21),S52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T52>0,SUM(T52,'LzK - Standardwerte'!$F32)<$JK$21),T52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U52>0,SUM(U52,'LzK - Standardwerte'!$F32)<$JK$21),U52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V52>0,SUM(V52,'LzK - Standardwerte'!$F32)<$JK$21),V52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},"2065 2095 2125          ",null,{"$f":"IF(OR(ISNUMBER(F52),ISNUMBER(E52),ISNUMBER(D52)),F52*'LzK - Standardwerte'!D32,\" \")","v":1437.76},null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},null,null,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,115020.8,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76,0,1437.76]
[{"$f":"'LzK - Standardwerte'!B33","v":"Wandbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C33","v":0.05},null,{"$f":"$H$79*$D$53","v":359440},{"$f":"IF('LzK - Standardwerte'!H33>1%,'LzK - Standardwerte'!H33,\" \")","v":0.4},{"$f":"$H$79*G53*$D$53","v":143776},{"$f":"'LzK - Standardwerte'!F33","v":20},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M71>0,Grundlagen!M71,J53)","v":2015},2035,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D38=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D38=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K38:M38)>0,SUM('Strukturelle Massnahmen'!K38:M38),\" \"),\" \")","v":538200},{"$f":"IF(O53=\" \",L53,(_xlfn.IFS(N53=\"a\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"b\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"c\",L53+('LzK - Standardwerte'!G33-'LzK - Standardwerte'!F33),N53=\"d\",IF(L53>M53,L53+'LzK - Standardwerte'!F33,M53+'LzK - Standardwerte'!F33))))","v":2055},{"$f":"IFERROR(IF(AND(P53>0,SUM(P53,'LzK - Standardwerte'!$F33)<$JK$21),P53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q53>0,SUM(Q53,'LzK - Standardwerte'!$F33)<$JK$21),Q53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(R53>0,SUM(R53,'LzK - Standardwerte'!$F33)<$JK$21),R53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(S53>0,SUM(S53,'LzK - Standardwerte'!$F33)<$JK$21),S53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(T53>0,SUM(T53,'LzK - Standardwerte'!$F33)<$JK$21),T53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U53>0,SUM(U53,'LzK - Standardwerte'!$F33)<$JK$21),U53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V53>0,SUM(V53,'LzK - Standardwerte'!$F33)<$JK$21),V53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},"2055 2075 2095 2115 2135      ",null,{"$f":"IF(OR(ISNUMBER(F53),ISNUMBER(E53),ISNUMBER(D53)),F53*'LzK - Standardwerte'!D33,\" \")","v":1797.2},null,{"$f":"$A$53","v":"Wandbekleidung"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$53","v":"Wandbekleidung"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,143776,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[{"$f":"'LzK - Standardwerte'!B34","v":"Deckenbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C34","v":0.03},null,{"$f":"$H$79*$D$54","v":215664},{"$f":"IF('LzK - Standardwerte'!H34>1%,'LzK - Standardwerte'!H34,\" \")","v":0.4},{"$f":"$H$79*G54*$D$54","v":86265.599999999991},{"$f":"'LzK - Standardwerte'!F34","v":30},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M72>0,Grundlagen!M72,J54)","v":2015},2045,{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D39=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D39=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K39:M39)>0,SUM('Strukturelle Massnahmen'!K39:M39),\" \"),\" \")","v":278800},{"$f":"IF(O54=\" \",L54,(_xlfn.IFS(N54=\"a\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"b\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"c\",L54+('LzK - Standardwerte'!G34-'LzK - Standardwerte'!F34),N54=\"d\",IF(L54>M54,L54+'LzK - Standardwerte'!F34,M54+'LzK - Standardwerte'!F34))))","v":2075},{"$f":"IFERROR(IF(AND(P54>0,SUM(P54,'LzK - Standardwerte'!$F34)<$JK$21),P54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q54>0,SUM(Q54,'LzK - Standardwerte'!$F34)<$JK$21),Q54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2135},{"$f":"IFERROR(IF(AND(R54>0,SUM(R54,'LzK - Standardwerte'!$F34)<$JK$21),R54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S54>0,SUM(S54,'LzK - Standardwerte'!$F34)<$JK$21),S54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T54>0,SUM(T54,'LzK - Standardwerte'!$F34)<$JK$21),T54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U54>0,SUM(U54,'LzK - Standardwerte'!$F34)<$JK$21),U54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V54>0,SUM(V54,'LzK - Standardwerte'!$F34)<$JK$21),V54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},"2075 2105 2135          ",null,{"$f":"IF(OR(ISNUMBER(F54),ISNUMBER(E54),ISNUMBER(D54)),F54*'LzK - Standardwerte'!D34,\" \")","v":1078.32},null,{"$f":"$A$54","v":"Deckenbekleidung"},0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,null,{"$f":"$A$54","v":"Deckenbekleidung"},null,null,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,86265.599999999991,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32,0,1078.32]
[{"$f":"'LzK - Standardwerte'!B35","v":"Einbauten"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H35>1%,'LzK - Standardwerte'!H35,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F35","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M73>0,Grundlagen!M73,J55)","v":1955},1980,null,null,{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K40:M40)>0,SUM('Strukturelle Massnahmen'!K40:M40),\" \"),\" \")","v":659000},{"$f":"IFERROR(_xlfn.IFS(N55=\"a\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"b\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"c\",L55+('LzK - Standardwerte'!G35-'LzK - Standardwerte'!F35),N55=\"d\",IF(L55>M55,L55+'LzK - Standardwerte'!F35,M55+'LzK - Standardwerte'!F35)),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P55>0,SUM(P55,'LzK - Standardwerte'!$F35)<$JK$21),P55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q55>0,SUM(Q55,'LzK - Standardwerte'!$F35)<$JK$21),Q55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R55>0,SUM(R55,'LzK - Standardwerte'!$F35)<$JK$21),R55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S55>0,SUM(S55,'LzK - Standardwerte'!$F35)<$JK$21),S55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T55>0,SUM(T55,'LzK - Standardwerte'!$F35)<$JK$21),T55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U55>0,SUM(U55,'LzK - Standardwerte'!$F35)<$JK$21),U55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V55>0,SUM(V55,'LzK - Standardwerte'!$F35)<$JK$21),V55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},"               ",null,{"$f":"IF(OR(ISNUMBER(F55),ISNUMBER(E55),ISNUMBER(D55)),F55*'LzK - Standardwerte'!D35,\" \")","v":" "},null,{"$f":"$A$55","v":"Einbauten"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$55","v":"Einbauten"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B36","v":"Einbauschrank, Regal"},null,{"$f":"IFERROR(IF(Grundlagen!M37=\"Ja\",1,\" \"),\" \")","v":1},null,{"$f":"'LzK - Standardwerte'!C36","v":1.7809800486211266E-2},{"$f":"IF(C56=\" \",\" \",($H$79*E56))","v":128031.09373527556},{"$f":"IF('LzK - Standardwerte'!H36>1%,'LzK - Standardwerte'!H36,\" \")","v":0.6},{"$f":"IF(C56=\" \",\" \",($H$79*G56*E56))","v":76818.656241165329},{"$f":"'LzK - Standardwerte'!F36","v":60},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M74>0,Grundlagen!M74,J56)","v":1985},{"$f":"IF(C56>0,IF(K56>0,K56+I56,J56+I56),\" \")","v":2045},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D41=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D41=$H$91,Grundlagen!$B$11),\" \")","v":" "}," ",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K41:M41)>0,SUM('Strukturelle Massnahmen'!K41:M41),\" \"),\" \")","v":" "},{"$f":"IF(O56=\" \",L56,(_xlfn.IFS(N56=\"a\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"b\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"c\",L56+('LzK - Standardwerte'!G36-'LzK - Standardwerte'!F36),N56=\"d\",IF(L56>M56,L56+'LzK - Standardwerte'!F36,M56+'LzK - Standardwerte'!F36))))","v":2045},{"$f":"IFERROR(IF(AND(P56>0,SUM(P56,'LzK - Standardwerte'!$F36)<$JK$21),P56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(Q56>0,SUM(Q56,'LzK - Standardwerte'!$F36)<$JK$21),Q56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R56>0,SUM(R56,'LzK - Standardwerte'!$F36)<$JK$21),R56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(S56>0,SUM(S56,'LzK - Standardwerte'!$F36)<$JK$21),S56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T56>0,SUM(T56,'LzK - Standardwerte'!$F36)<$JK$21),T56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U56>0,SUM(U56,'LzK - Standardwerte'!$F36)<$JK$21),U56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V56>0,SUM(V56,'LzK - Standardwerte'!$F36)<$JK$21),V56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},"2045 2105            ",null,{"$f":"IF(ISNUMBER(C56),F56*'LzK - Standardwerte'!D36,\" \")","v":640.15546867637784},null,{"$f":"$A$56","v":"Einbauschrank, Regal"},0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,null,{"$f":"$A$56","v":"Einbauschrank, Regal"},null,null,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,76818.656241165329,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784,0,640.15546867637784]
[{"$f":"'LzK - Standardwerte'!B37","v":"Einbauküche"},null,null,{"$f":"'LzK - Standardwerte'!C37","v":0.05},{"$f":"D57+E56","v":6.7809800486211269E-2},{"$f":"IF($C$56>0,($H$79*$D$57),$H$79*$E$57)","v":359440},{"$f":"IF('LzK - Standardwerte'!H37>1%,'LzK - Standardwerte'!H37,\" \")","v":0.6},{"$f":"IF($C$56>0,($H$79*G57*$D$57),$H$79*G57*$E$57)","v":215664},{"$f":"'LzK - Standardwerte'!F37","v":25},{"$f":"Grundlagen!$M$3","v":1955},{"$f":"IF(Grundlagen!M75>0,Grundlagen!M75,J57)","v":1985},{"$f":"IF(K57>0,K57+I57,J57+I57)","v":2010},{"$f":"IFERROR(_xlfn.IFS('Strukturelle Massnahmen'!D42=$H$88,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$89,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$90,Grundlagen!$B$11,'Strukturelle Massnahmen'!D42=$H$91,Grundlagen!$B$11),\" \")","v":2025},"d",{"$f":"IFERROR(IF(SUM('Strukturelle Massnahmen'!K42:M42)>0,SUM('Strukturelle Massnahmen'!K42:M42),\" \"),\" \")","v":659000},{"$f":"IF(O57=\" \",L57,(_xlfn.IFS(N57=\"a\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"b\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"c\",L57+('LzK - Standardwerte'!G37-'LzK - Standardwerte'!F37),N57=\"d\",IF(L57>M57,L57+'LzK - Standardwerte'!F37,M57+'LzK - Standardwerte'!F37))))","v":2050},{"$f":"IFERROR(IF(AND(P57>0,SUM(P57,'LzK - Standardwerte'!$F37)<$JK$21),P57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(Q57>0,SUM(Q57,'LzK - Standardwerte'!$F37)<$JK$21),Q57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(R57>0,SUM(R57,'LzK - Standardwerte'!$F37)<$JK$21),R57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(S57>0,SUM(S57,'LzK - Standardwerte'!$F37)<$JK$21),S57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(T57>0,SUM(T57,'LzK - Standardwerte'!$F37)<$JK$21),T57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(U57>0,SUM(U57,'LzK - Standardwerte'!$F37)<$JK$21),U57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(V57>0,SUM(V57,'LzK - Standardwerte'!$F37)<$JK$21),V57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",null,{"$f":"IF(OR(ISNUMBER(F57),ISNUMBER(E57),ISNUMBER(D57)),F57*'LzK - Standardwerte'!D37,\" \")","v":1797.2},null,{"$f":"$A$57","v":"Einbauküche"},0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,null,{"$f":"$A$57","v":"Einbauküche"},null,null,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,215664,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2,0,1797.2]
[]
["Bauwerkskosten",null,null,null,null,null,{"$f":"H59/H79","v":0.44378882359312838},{"$f":"SUM(H23:H57)","v":3190309.0950462813},null,null,null,null,{"$f":"Grundlagen!B11","v":2025},null,{"$f":"ROUND(SUM(O23,O25,O36,O42,O47),-4)","v":5600000},null,null,null,null,null,null,null,null,"CHF (Bauwerkskosten)",null,{"$f":"SUM(Z22:Z57)","v":46921.367759844092},null,"Total",{"$f":"SUM(AC23:AC57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,null,"Total",{"$f":"AY65","v":45000},{"$f":"AZ72","v":47000},{"$f":"SUM(BA23:BA57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,76818.656241165329,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,546348.80000000005,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,316307.20000000001,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,204991.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(DM23:DM57)","v":0},46921.367759844092,0,46921.367759844092,447821.56128644804,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,776390.4,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,226447.2,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,{"$f":"SUM(FY23:FY57)","v":409872.36966382718},46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,737713.49213852105,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,590585.63324393379,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,53916,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,316307.20000000001,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,661369.59999999998,46921.367759844092,0,46921.367759844092,{"$f":"SUM(IK23:IK57)","v":0},46921.367759844092,0,46921.367759844092,0,46921.367759844092,240935.56966382719,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,283957.59999999998,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092,0,46921.367759844092]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS zum jeweiligen Zeitpunkt",null,null,{"$f":"BA59/((1+$H$83)^(BA20-10))","v":0},null,{"$f":"BC59/((1+$H$83)^(BC20-10))","v":0},null,{"$f":"BE59/((1+$H$83)^(BE20-10))","v":0},null,{"$f":"BG59/((1+$H$83)^(BG20-10))","v":0},null,{"$f":"BI59/((1+$H$83)^(BI20-10))","v":0},null,{"$f":"BK59/((1+$H$83)^(BK20-10))","v":0},null,{"$f":"BM59/((1+$H$83)^(BM20-10))","v":0},null,{"$f":"BO59/((1+$H$83)^(BO20-10))","v":0},null,{"$f":"BQ59/((1+$H$83)^(BQ20-10))","v":0},null,{"$f":"BS59/((1+$H$83)^(BS20-10))","v":0},null,{"$f":"BU59/((1+$H$83)^(BU20-10))","v":0},null,{"$f":"BW59/((1+$H$83)^(BW20-10))","v":0},null,{"$f":"BY59/((1+$H$83)^(BY20-10))","v":0},null,{"$f":"CA59/((1+$H$83)^(CA20-10))","v":0},null,{"$f":"CC59/((1+$H$83)^(CC20-10))","v":55424.689523053465},null,{"$f":"CE59/((1+$H$83)^(CE20-10))","v":0},null,{"$f":"CG59/((1+$H$83)^(CG20-10))","v":0},null,{"$f":"CI59/((1+$H$83)^(CI20-10))","v":0},null,{"$f":"CK59/((1+$H$83)^(CK20-10))","v":0},null,{"$f":"CM59/((1+$H$83)^(CM20-10))","v":353551.00618337229},null,{"$f":"CO59/((1+$H$83)^(CO20-10))","v":0},null,{"$f":"CQ59/((1+$H$83)^(CQ20-10))","v":0},null,{"$f":"CS59/((1+$H$83)^(CS20-10))","v":0},null,{"$f":"CU59/((1+$H$83)^(CU20-10))","v":0},null,{"$f":"CW59/((1+$H$83)^(CW20-10))","v":183584.7839594637},null,{"$f":"CY59/((1+$H$83)^(CY20-10))","v":0},null,{"$f":"DA59/((1+$H$83)^(DA20-10))","v":0},null,{"$f":"DC59/((1+$H$83)^(DC20-10))","v":0},null,{"$f":"DE59/((1+$H$83)^(DE20-10))","v":0},null,{"$f":"DG59/((1+$H$83)^(DG20-10))","v":106710.98457800204},null,{"$f":"DI59/((1+$H$83)^(DI20-10))","v":0},null,{"$f":"DK59/((1+$H$83)^(DK20-10))","v":0},null,{"$f":"DM59/((1+$H$83)^(DM20-10))","v":0},null,{"$f":"DO59/((1+$H$83)^(DO20-10))","v":0},null,{"$f":"DQ59/((1+$H$83)^(DQ20-10))","v":209085.37053436646},null,{"$f":"DS59/((1+$H$83)^(DS20-10))","v":0},null,{"$f":"DU59/((1+$H$83)^(DU20-10))","v":0},null,{"$f":"DW59/((1+$H$83)^(DW20-10))","v":0},null,{"$f":"DY59/((1+$H$83)^(DY20-10))","v":0},null,{"$f":"EA59/((1+$H$83)^(EA20-10))","v":0},null,{"$f":"EC59/((1+$H$83)^(EC20-10))","v":0},null,{"$f":"EE59/((1+$H$83)^(EE20-10))","v":0},null,{"$f":"EG59/((1+$H$83)^(EG20-10))","v":0},null,{"$f":"EI59/((1+$H$83)^(EI20-10))","v":0},null,{"$f":"EK59/((1+$H$83)^(EK20-10))","v":291601.56185909844},null,{"$f":"EM59/((1+$H$83)^(EM20-10))","v":0},null,{"$f":"EO59/((1+$H$83)^(EO20-10))","v":0},null,{"$f":"EQ59/((1+$H$83)^(EQ20-10))","v":0},null,{"$f":"ES59/((1+$H$83)^(ES20-10))","v":0},null,{"$f":"EU59/((1+$H$83)^(EU20-10))","v":0},null,{"$f":"EW59/((1+$H$83)^(EW20-10))","v":0},null,{"$f":"EY59/((1+$H$83)^(EY20-10))","v":0},null,{"$f":"FA59/((1+$H$83)^(FA20-10))","v":0},null,{"$f":"FC59/((1+$H$83)^(FC20-10))","v":0},null,{"$f":"FE59/((1+$H$83)^(FE20-10))","v":68417.576444552862},null,{"$f":"FG59/((1+$H$83)^(FG20-10))","v":0},null,{"$f":"FI59/((1+$H$83)^(FI20-10))","v":0},null,{"$f":"FK59/((1+$H$83)^(FK20-10))","v":0},null,{"$f":"FM59/((1+$H$83)^(FM20-10))","v":0},null,{"$f":"FO59/((1+$H$83)^(FO20-10))","v":0},null,{"$f":"FQ59/((1+$H$83)^(FQ20-10))","v":0},null,{"$f":"FS59/((1+$H$83)^(FS20-10))","v":0},null,{"$f":"FU59/((1+$H$83)^(FU20-10))","v":0},null,{"$f":"FW59/((1+$H$83)^(FW20-10))","v":0},null,{"$f":"FY59/((1+$H$83)^(FY20-10))","v":99618.595795281421},null,{"$f":"GA59/((1+$H$83)^(GA20-10))","v":0},null,{"$f":"GC59/((1+$H$83)^(GC20-10))","v":0},null,{"$f":"GE59/((1+$H$83)^(GE20-10))","v":0},null,{"$f":"GG59/((1+$H$83)^(GG20-10))","v":0},null,{"$f":"GI59/((1+$H$83)^(GI20-10))","v":160814.43176217648},null,{"$f":"GK59/((1+$H$83)^(GK20-10))","v":0},null,{"$f":"GM59/((1+$H$83)^(GM20-10))","v":0},null,{"$f":"GO59/((1+$H$83)^(GO20-10))","v":0},null,{"$f":"GQ59/((1+$H$83)^(GQ20-10))","v":0},null,{"$f":"GS59/((1+$H$83)^(GS20-10))","v":115469.07667563207},null,{"$f":"GU59/((1+$H$83)^(GU20-10))","v":0},null,{"$f":"GW59/((1+$H$83)^(GW20-10))","v":0},null,{"$f":"GY59/((1+$H$83)^(GY20-10))","v":0},null,{"$f":"HA59/((1+$H$83)^(HA20-10))","v":0},null,{"$f":"HC59/((1+$H$83)^(HC20-10))","v":9454.6618502845213},null,{"$f":"HE59/((1+$H$83)^(HE20-10))","v":0},null,{"$f":"HG59/((1+$H$83)^(HG20-10))","v":0},null,{"$f":"HI59/((1+$H$83)^(HI20-10))","v":0},null,{"$f":"HK59/((1+$H$83)^(HK20-10))","v":0},null,{"$f":"HM59/((1+$H$83)^(HM20-10))","v":49748.837267474832},null,{"$f":"HO59/((1+$H$83)^(HO20-10))","v":0},null,{"$f":"HQ59/((1+$H$83)^(HQ20-10))","v":0},null,{"$f":"HS59/((1+$H$83)^(HS20-10))","v":0},null,{"$f":"HU59/((1+$H$83)^(HU20-10))","v":0},null,{"$f":"HW59/((1+$H$83)^(HW20-10))","v":0},null,{"$f":"HY59/((1+$H$83)^(HY20-10))","v":0},null,{"$f":"IA59/((1+$H$83)^(IA20-10))","v":0},null,{"$f":"IC59/((1+$H$83)^(IC20-10))","v":0},null,{"$f":"IE59/((1+$H$83)^(IE20-10))","v":0},null,{"$f":"IG59/((1+$H$83)^(IG20-10))","v":83677.58309060926},null,{"$f":"II59/((1+$H$83)^(II20-10))","v":0},null,{"$f":"IK59/((1+$H$83)^(IK20-10))","v":0},null,{"$f":"IM59/((1+$H$83)^(IM20-10))","v":0},null,{"$f":"IO59/((1+$H$83)^(IO20-10))","v":0},null,{"$f":"IQ59/((1+$H$83)^(IQ20-10))","v":27340.807704074203},null,{"$f":"IS59/((1+$H$83)^(IS20-10))","v":0},null,{"$f":"IU59/((1+$H$83)^(IU20-10))","v":0},null,{"$f":"IW59/((1+$H$83)^(IW20-10))","v":0},null,{"$f":"IY59/((1+$H$83)^(IY20-10))","v":0},null,{"$f":"JA59/((1+$H$83)^(JA20-10))","v":28900.771613239092},null,{"$f":"JC59/((1+$H$83)^(JC20-10))","v":0},null,{"$f":"JE59/((1+$H$83)^(JE20-10))","v":0},null,{"$f":"JG59/((1+$H$83)^(JG20-10))","v":0},null,{"$f":"JI59/((1+$H$83)^(JI20-10))","v":0},null,{"$f":"JK59/((1+$H$83)^(JK20-10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS Total (11+)",{"$f":"ROUND(SUM(BA63:JL63),-3)","v":1843000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IS Total (11+)",{"$f":"ROUND(AY64*H81,-3)","v":45000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",{"$f":"AY65/H79","v":6.2597373692410418E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",{"$f":"AY65/H86","v":23.885350318471339}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH zum jeweiligen Zeitpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte IH je Periode (11+)",null,null,null,{"$f":"BB59/((1+$H$83)^(BA20-10))","v":45911.318747401267},null,{"$f":"BD59/((1+$H$83)^(BC20-10))","v":44923.012472995368},null,{"$f":"BF59/((1+$H$83)^(BE20-10))","v":43955.980893341846},null,{"$f":"BH59/((1+$H$83)^(BG20-10))","v":43009.766040451905},null,{"$f":"BJ59/((1+$H$83)^(BI20-10))","v":42083.919804747457},null,{"$f":"BL59/((1+$H$83)^(BK20-10))","v":41178.003722844878},null,{"$f":"BN59/((1+$H$83)^(BM20-10))","v":40291.588769906921},null,{"$f":"BP59/((1+$H$83)^(BO20-10))","v":39424.255156464693},null,{"$f":"BR59/((1+$H$83)^(BQ20-10))","v":38575.5921296132},null,{"$f":"BT59/((1+$H$83)^(BS20-10))","v":37745.197778486501},null,{"$f":"BV59/((1+$H$83)^(BU20-10))","v":36932.67884392025},null,{"$f":"BX59/((1+$H$83)^(BW20-10))","v":36137.650532211599},null,{"$f":"BZ59/((1+$H$83)^(BY20-10))","v":35359.73633288806},null,{"$f":"CB59/((1+$H$83)^(CA20-10))","v":34598.567840399279},null,{"$f":"CD59/((1+$H$83)^(CC20-10))","v":33853.784579647043},null,{"$f":"CF59/((1+$H$83)^(CE20-10))","v":33125.033835271075},null,{"$f":"CH59/((1+$H$83)^(CG20-10))","v":32411.970484609661},null,{"$f":"CJ59/((1+$H$83)^(CI20-10))","v":31714.256834256033},null,{"$f":"CL59/((1+$H$83)^(CK20-10))","v":31031.5624601331},null,{"$f":"CN59/((1+$H$83)^(CM20-10))","v":30363.564051010861},null,{"$f":"CP59/((1+$H$83)^(CO20-10))","v":29709.945255392231},null,{"$f":"CR59/((1+$H$83)^(CQ20-10))","v":29070.396531694947},null,{"$f":"CT59/((1+$H$83)^(CS20-10))","v":28444.615001658462},null,{"$f":"CV59/((1+$H$83)^(CU20-10))","v":27832.304306906513},null,{"$f":"CX59/((1+$H$83)^(CW20-10))","v":27233.174468597372},null,{"$f":"CZ59/((1+$H$83)^(CY20-10))","v":26646.941750095273},null,{"$f":"DB59/((1+$H$83)^(DA20-10))","v":26073.328522598116},null,{"$f":"DD59/((1+$H$83)^(DC20-10))","v":25512.063133657648},null,{"$f":"DF59/((1+$H$83)^(DE20-10))","v":24962.879778529987},null,{"$f":"DH59/((1+$H$83)^(DG20-10))","v":24425.518374295487},null,{"$f":"DJ59/((1+$H$83)^(DI20-10))","v":23899.724436688342},null,{"$f":"DL59/((1+$H$83)^(DK20-10))","v":23385.248959577635},null,{"$f":"DN59/((1+$H$83)^(DM20-10))","v":22881.848297042696},null,{"$f":"DP59/((1+$H$83)^(DO20-10))","v":22389.284047986985},null,{"$f":"DR59/((1+$H$83)^(DQ20-10))","v":21907.322943235795},null,{"$f":"DT59/((1+$H$83)^(DS20-10))","v":21435.73673506438},null,{"$f":"DV59/((1+$H$83)^(DU20-10))","v":20974.302089104087},null,{"$f":"DX59/((1+$H$83)^(DW20-10))","v":20522.800478575431},null,{"$f":"DZ59/((1+$H$83)^(DY20-10))","v":20081.01808079788},null,{"$f":"EB59/((1+$H$83)^(EA20-10))","v":19648.745675927468},null,{"$f":"ED59/((1+$H$83)^(EC20-10))","v":19225.778547874237},null,{"$f":"EF59/((1+$H$83)^(EE20-10))","v":18811.916387352481},null,{"$f":"EH59/((1+$H$83)^(EG20-10))","v":18406.963197018085},null,{"$f":"EJ59/((1+$H$83)^(EI20-10))","v":18010.72719864783},null,{"$f":"EL59/((1+$H$83)^(EK20-10))","v":17623.020742316861},null,{"$f":"EN59/((1+$H$83)^(EM20-10))","v":17243.660217531175},null,{"$f":"EP59/((1+$H$83)^(EO20-10))","v":16872.465966273165},null,{"$f":"ER59/((1+$H$83)^(EQ20-10))","v":16509.26219791895},null,{"$f":"ET59/((1+$H$83)^(ES20-10))","v":16153.876905987227},null,{"$f":"EV59/((1+$H$83)^(EU20-10))","v":15806.141786680264},null,{"$f":"EX59/((1+$H$83)^(EW20-10))","v":15465.89215917834},null,{"$f":"EZ59/((1+$H$83)^(EY20-10))","v":15132.966887650038},null,{"$f":"FB59/((1+$H$83)^(FA20-10))","v":14807.208304941329},null,{"$f":"FD59/((1+$H$83)^(FC20-10))","v":14488.462137907367},null,{"$f":"FF59/((1+$H$83)^(FE20-10))","v":14176.577434351633},null,{"$f":"FH59/((1+$H$83)^(FG20-10))","v":13871.406491537799},null,{"$f":"FJ59/((1+$H$83)^(FI20-10))","v":13572.804786240509},null,{"$f":"FL59/((1+$H$83)^(FK20-10))","v":13280.630906301865},null,{"$f":"FN59/((1+$H$83)^(FM20-10))","v":12994.746483661316},null,{"$f":"FP59/((1+$H$83)^(FO20-10))","v":12715.016128827121},null,{"$f":"FR59/((1+$H$83)^(FQ20-10))","v":12441.307366758434},null,{"$f":"FT59/((1+$H$83)^(FS20-10))","v":12173.490574127627},null,{"$f":"FV59/((1+$H$83)^(FU20-10))","v":11911.438917933099},null,{"$f":"FX59/((1+$H$83)^(FW20-10))","v":11655.028295433562},null,{"$f":"FZ59/((1+$H$83)^(FY20-10))","v":11404.137275375306},null,{"$f":"GB59/((1+$H$83)^(GA20-10))","v":11158.647040484642},null,{"$f":"GD59/((1+$H$83)^(GC20-10))","v":10918.441331198281},null,{"$f":"GF59/((1+$H$83)^(GE20-10))","v":10683.406390604972},null,{"$f":"GH59/((1+$H$83)^(GG20-10))","v":10453.430910572379},null,{"$f":"GJ59/((1+$H$83)^(GI20-10))","v":10228.40597903364},null,{"$f":"GL59/((1+$H$83)^(GK20-10))","v":10008.225028408649},null,{"$f":"GN59/((1+$H$83)^(GM20-10))","v":9792.7837851356635},null,{"$f":"GP59/((1+$H$83)^(GO20-10))","v":9581.9802202892988},null,{"$f":"GR59/((1+$H$83)^(GQ20-10))","v":9375.7145012615438},null,{"$f":"GT59/((1+$H$83)^(GS20-10))","v":9173.8889444829183},null,{"$f":"GV59/((1+$H$83)^(GU20-10))","v":8976.4079691613697},null,{"$f":"GX59/((1+$H$83)^(GW20-10))","v":8783.1780520169959},null,{"$f":"GZ59/((1+$H$83)^(GY20-10))","v":8594.1076829911908},null,{"$f":"HB59/((1+$H$83)^(HA20-10))","v":8409.1073219091868},null,{"$f":"HD59/((1+$H$83)^(HC20-10))","v":8228.0893560755248},null,{"$f":"HF59/((1+$H$83)^(HE20-10))","v":8050.9680587823141},null,{"$f":"HH59/((1+$H$83)^(HG20-10))","v":7877.6595487106806},null,{"$f":"HJ59/((1+$H$83)^(HI20-10))","v":7708.0817502061445},null,{"$f":"HL59/((1+$H$83)^(HK20-10))","v":7542.1543544091428},null,{"$f":"HN59/((1+$H$83)^(HM20-10))","v":7379.7987812222536},null,{"$f":"HP59/((1+$H$83)^(HO20-10))","v":7220.938142096139},null,{"$f":"HR59/((1+$H$83)^(HQ20-10))","v":7065.4972036165746},null,{"$f":"HT59/((1+$H$83)^(HS20-10))","v":6913.4023518753165},null,{"$f":"HV59/((1+$H$83)^(HU20-10))","v":6764.5815576079422},null,{"$f":"HX59/((1+$H$83)^(HW20-10))","v":6618.9643420821349},null,{"$f":"HZ59/((1+$H$83)^(HY20-10))","v":6476.4817437202883},null,{"$f":"IB59/((1+$H$83)^(IA20-10))","v":6337.0662854405955},null,{"$f":"ID59/((1+$H$83)^(IC20-10))","v":6200.651942701169},null,{"$f":"IF59/((1+$H$83)^(IE20-10))","v":6067.1741122320645},null,{"$f":"IH59/((1+$H$83)^(IG20-10))","v":5936.5695814403762},null,{"$f":"IJ59/((1+$H$83)^(II20-10))","v":5808.7764984739497},null,{"$f":"IL59/((1+$H$83)^(IK20-10))","v":5683.7343429294997},null,{"$f":"IN59/((1+$H$83)^(IM20-10))","v":5561.3838971912928},null,{"$f":"IP59/((1+$H$83)^(IO20-10))","v":5441.6672183867822},null,{"$f":"IR59/((1+$H$83)^(IQ20-10))","v":5324.527610945971},null,{"$f":"IT59/((1+$H$83)^(IS20-10))","v":5209.9095997514387},null,{"$f":"IV59/((1+$H$83)^(IU20-10))","v":5097.7589038663791},null,{"$f":"IX59/((1+$H$83)^(IW20-10))","v":4988.02241082816},null,{"$f":"IZ59/((1+$H$83)^(IY20-10))","v":4880.6481514952638},null,{"$f":"JB59/((1+$H$83)^(JA20-10))","v":4775.5852754356783},null,{"$f":"JD59/((1+$H$83)^(JC20-10))","v":4672.7840268450864},null,{"$f":"JF59/((1+$H$83)^(JE20-10))","v":4572.19572098345},null,{"$f":"JH59/((1+$H$83)^(JG20-10))","v":4473.7727211188358},null,{"$f":"JJ59/((1+$H$83)^(JI20-10))","v":4377.4684159675498},null,{"$f":"JL59/((1+$H$83)^(JK20-10))","v":4283.237197619912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH Total (11+)",null,{"$f":"ROUND(SUM(BA70:JL70),-3)","v":1938000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IH Total (11+)",null,{"$f":"ROUND(AZ71*H81,-3)","v":47000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",null,{"$f":"AZ72/H79","v":6.5379479189850882E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",null,{"$f":"AZ72/H86","v":24.946921443736731}]
[]
[]
[]
[]
["Gebäudeversicherungswert",null,null,null,null,null,null,{"$f":"Grundlagen!$M$4","v":7188800},"CHF"]
["Kalkulationszinssatz (real)",null,null,null,null,null,null,{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Annuitätsfaktor",null,null,null,null,null,null,{"$f":"((1+$H$80)^$H$85*$H$80)/((1+$H$80)^$H$85-1)","v":2.4210022275956051E-2}]
["Teuerung",null,null,null,null,null,null,{"$f":"Grundlagen!B86","v":0}]
["Kalkulationszinssatz (nominal)",null,null,null,null,null,null,{"$f":"H80+H82","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",null,null,null,null,null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",null,null,null,null,null,null,{"$f":"H84-10","v":110},"Jahre"]
["Hauptnutzfläche (gem. Mieterspiegel)",null,null,null,null,null,null,{"$f":"Mieterspiegel!E9","v":1884},"m2"]
[]
[null,null,null,null,null,null,null,"a"]
[null,null,null,null,null,null,null,"b"]
[null,null,null,null,null,null,null,"c"]
[null,null,null,null,null,null,null,"d"]

{"sheet":"LzK - Aufstockung","index":38,"n_rows":89,"n_cols":267,"rows_kept":89,"cut":false,"hidden":true,"merged":[[2,2,2,4],[2,5,2,6],[2,7,13,10],[3,2,3,4],[3,5,3,6],[4,2,4,4],[4,5,4,6],[5,2,5,4],[5,5,5,6],[6,2,6,4],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[6,5,6,6],[7,2,7,4],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[19,2,19,5],[19,6,19,7],[19,11,19,18],[19,23,19,24],[19,25,19,26],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[19,39,19,40],[19,41,19,42],[19,45,19,46],[19,47,19,48],[19,49,19,50],[19,51,19,52],[19,27,19,28],[19,29,19,30],[19,31,19,32],[19,33,19,34],[19,35,19,36],[19,37,19,38],[19,65,19,66],[19,67,19,68],[19,69,19,70],[19,71,19,72],[19,73,19,74],[19,75,19,76],[19,53,19,54],[19,55,19,56],[19,57,19,58],[19,59,19,60],[19,61,19,62],[19,63,19,64],[19,89,19,90],[19,91,19,92],[19,93,19,94],[19,95,19,96],[19,97,19,98],[19,99,19,100],[19,77,19,78],[19,79,19,80],[19,81,19,82],[19,83,19,84],[19,85,19,86],[19,87,19,88],[19,113,19,114],[19,115,19,116],[19,117,19,118],[19,119,19,120],[19,121,19,122],[19,123,19,124],[19,101,19,102],[19,103,19,104],[19,105,19,106],[19,107,19,108],[19,109,19,110],[19,111,19,112],[19,137,19,138],[19,139,19,140],[19,141,19,142],[19,143,19,144],[19,145,19,146],[19,147,19,148],[19,125,19,126],[19,127,19,128],[19,129,19,130],[19,131,19,132],[19,133,19,134],[19,135,19,136],[19,161,19,162],[19,163,19,164],[19,165,19,166],[19,167,19,168],[19,169,19,170],[19,171,19,172],[19,149,19,150],[19,151,19,152],[19,153,19,154],[19,155,19,156],[19,157,19,158],[19,159,19,160],[19,185,19,186],[19,187,19,188],[19,189,19,190],[19,191,19,192],[19,193,19,194],[19,195,19,196],[19,173,19,174],[19,175,19,176],[19,177,19,178],[19,179,19,180],[19,181,19,182],[19,183,19,184],[19,209,19,210],[19,211,19,212],[19,213,19,214],[19,215,19,216],[19,217,19,218],[19,219,19,220],[19,197,19,198],[19,199,19,200],[19,201,19,202],[19,203,19,204],[19,205,19,206],[19,207,19,208],[19,233,19,234],[19,235,19,236],[19,237,19,238],[19,239,19,240],[19,241,19,242],[19,243,19,244],[19,221,19,222],[19,223,19,224],[19,225,19,226],[19,227,19,228],[19,229,19,230],[19,231,19,232],[19,257,19,258],[19,259,19,260],[19,261,19,262],[19,263,19,264],[19,265,19,266],[19,267,19,268],[19,245,19,246],[19,247,19,248],[19,249,19,250],[19,251,19,252],[19,253,19,254],[19,255,19,256],[19,281,19,282],[19,283,19,284],[19,285,19,286],[19,287,19,288],[19,289,19,290],[19,291,19,292],[19,269,19,270],[19,271,19,272],[19,273,19,274],[19,275,19,276],[19,277,19,278],[19,279,19,280],[19,305,19,306],[19,307,19,308],[19,309,19,310],[19,311,19,312],[19,313,19,314],[19,315,19,316],[19,293,19,294],[19,295,19,296],[19,297,19,298],[19,299,19,300],[19,301,19,302],[19,303,19,304],[19,329,19,330],[19,331,19,332],[19,333,19,334],[19,335,19,336],[19,337,19,338],[19,339,19,340],[19,317,19,318],[19,319,19,320],[19,321,19,322],[19,323,19,324],[19,325,19,326],[19,327,19,328],[19,353,19,354],[19,355,19,356],[19,357,19,358],[19,359,19,360],[19,361,19,362],[19,363,19,364],[19,341,19,342],[19,343,19,344],[19,345,19,346],[19,347,19,348],[19,349,19,350],[19,351,19,352],[19,377,19,378],[19,379,19,380],[19,381,19,382],[19,383,19,384],[19,385,19,386],[19,387,19,388],[19,365,19,366],[19,367,19,368],[19,369,19,370],[19,371,19,372],[19,373,19,374],[19,375,19,376],[19,401,19,402],[19,403,19,404],[19,405,19,406],[19,407,19,408],[19,409,19,410],[19,411,19,412],[19,389,19,390],[19,391,19,392],[19,393,19,394],[19,395,19,396],[19,397,19,398],[19,399,19,400],[19,425,19,426],[19,427,19,428],[19,429,19,430],[19,431,19,432],[19,433,19,434],[19,435,19,436],[19,413,19,414],[19,415,19,416],[19,417,19,418],[19,419,19,420],[19,421,19,422],[19,423,19,424],[19,449,19,450],[19,451,19,452],[19,453,19,454],[19,455,19,456],[19,457,19,458],[19,459,19,460],[19,437,19,438],[19,439,19,440],[19,441,19,442],[19,443,19,444],[19,445,19,446],[19,447,19,448],[19,473,19,474],[19,475,19,476],[19,477,19,478],[19,479,19,480],[19,481,19,482],[19,483,19,484],[19,461,19,462],[19,463,19,464],[19,465,19,466],[19,467,19,468],[19,469,19,470],[19,471,19,472],[19,501,19,502],[19,503,19,504],[19,505,19,506],[19,507,19,508],[19,485,19,486],[19,487,19,488],[19,489,19,490],[19,491,19,492],[19,493,19,494],[19,495,19,496],[19,533,19,534],[19,535,19,536],[19,537,19,538],[19,539,19,540],[19,541,19,542],[20,3,20,4],[20,11,20,18],[20,23,20,24],[20,25,20,26],[20,27,20,28],[19,521,19,522],[19,523,19,524],[19,525,19,526],[19,527,19,528],[19,529,19,530],[19,531,19,532],[19,509,19,510],[19,511,19,512],[19,513,19,514],[19,515,19,516],[19,517,19,518],[19,519,19,520],[19,497,19,498],[19,499,19,500],[20,41,20,42],[20,45,20,46],[20,47,20,48],[20,49,20,50],[20,51,20,52],[20,53,20,54],[20,29,20,30],[20,31,20,32],[20,33,20,34],[20,35,20,36],[20,37,20,38],[20,39,20,40],[20,67,20,68],[20,69,20,70],[20,71,20,72],[20,73,20,74],[20,75,20,76],[20,77,20,78],[20,55,20,56],[20,57,20,58],[20,59,20,60],[20,61,20,62],[20,63,20,64],[20,65,20,66],[20,91,20,92],[20,93,20,94],[20,95,20,96],[20,97,20,98],[20,99,20,100],[20,101,20,102],[20,79,20,80],[20,81,20,82],[20,83,20,84],[20,85,20,86],[20,87,20,88],[20,89,20,90],[20,115,20,116],[20,117,20,118],[20,119,20,120],[20,121,20,122],[20,123,20,124],[20,125,20,126],[20,103,20,104],[20,105,20,106],[20,107,20,108],[20,109,20,110],[20,111,20,112],[20,113,20,114],[20,139,20,140],[20,141,20,142],[20,143,20,144],[20,145,20,146],[20,147,20,148],[20,149,20,150],[20,127,20,128],[20,129,20,130],[20,131,20,132],[20,133,20,134],[20,135,20,136],[20,137,20,138],[20,163,20,164],[20,165,20,166],[20,167,20,168],[20,169,20,170],[20,171,20,172],[20,173,20,174],[20,151,20,152],[20,153,20,154],[20,155,20,156],[20,157,20,158],[20,159,20,160],[20,161,20,162],[20,187,20,188],[20,189,20,190],[20,191,20,192],[20,193,20,194],[20,195,20,196],[20,197,20,198],[20,175,20,176],[20,177,20,178],[20,179,20,180],[20,181,20,182],[20,183,20,184],[20,185,20,186],[20,211,20,212],[20,213,20,214],[20,215,20,216],[20,217,20,218],[20,219,20,220],[20,221,20,222],[20,199,20,200],[20,201,20,202],[20,203,20,204],[20,205,20,206],[20,207,20,208],[20,209,20,210],[20,235,20,236],[20,237,20,238],[20,239,20,240],[20,241,20,242],[20,243,20,244],[20,245,20,246],[20,223,20,224],[20,225,20,226],[20,227,20,228],[20,229,20,230],[20,231,20,232],[20,233,20,234],[20,259,20,260],[20,261,20,262],[20,263,20,264],[20,265,20,266],[20,267,20,268],[20,269,20,270],[20,247,20,248],[20,249,20,250],[20,251,20,252],[20,253,20,254],[20,255,20,256],[20,257,20,258],[20,283,20,284],[20,285,20,286],[20,287,20,288],[20,289,20,290],[20,291,20,292],[20,293,20,294],[20,271,20,272],[20,273,20,274],[20,275,20,276],[20,277,20,278],[20,279,20,280],[20,281,20,282],[20,307,20,308],[20,309,20,310],[20,311,20,312],[20,313,20,314],[20,315,20,316],[20,317,20,318],[20,295,20,296],[20,297,20,298],[20,299,20,300],[20,301,20,302],[20,303,20,304],[20,305,20,306],[20,331,20,332],[20,333,20,334],[20,335,20,336],[20,337,20,338],[20,339,20,340],[20,341,20,342],[20,319,20,320],[20,321,20,322],[20,323,20,324],[20,325,20,326],[20,327,20,328],[20,329,20,330],[20,355,20,356],[20,357,20,358],[20,359,20,360],[20,361,20,362],[20,363,20,364],[20,365,20,366],[20,343,20,344],[20,345,20,346],[20,347,20,348],[20,349,20,350],[20,351,20,352],[20,353,20,354],[20,379,20,380],[20,381,20,382],[20,383,20,384],[20,385,20,386],[20,387,20,388],[20,389,20,390],[20,367,20,368],[20,369,20,370],[20,371,20,372],[20,373,20,374],[20,375,20,376],[20,377,20,378],[20,403,20,404],[20,405,20,406],[20,407,20,408],[20,409,20,410],[20,411,20,412],[20,413,20,414],[20,391,20,392],[20,393,20,394],[20,395,20,396],[20,397,20,398],[20,399,20,400],[20,401,20,402],[20,427,20,428],[20,429,20,430],[20,431,20,432],[20,433,20,434],[20,435,20,436],[20,437,20,438],[20,415,20,416],[20,417,20,418],[20,419,20,420],[20,421,20,422],[20,423,20,424],[20,425,20,426],[20,471,20,472],[20,473,20,474],[20,451,20,452],[20,453,20,454],[20,455,20,456],[20,457,20,458],[20,459,20,460],[20,461,20,462],[20,439,20,440],[20,441,20,442],[20,443,20,444],[20,445,20,446],[20,447,20,448],[20,449,20,450],[68,23,68,24],[68,25,68,26],[68,27,68,28],[68,29,68,30],[68,31,68,32],[20,523,20,524],[20,525,20,526],[20,527,20,528],[20,529,20,530],[20,511,20,512],[20,513,20,514],[20,515,20,516],[20,517,20,518],[20,519,20,520],[20,521,20,522],[20,499,20,500],[20,501,20,502],[20,503,20,504],[20,505,20,506],[20,507,20,508],[20,509,20,510],[20,487,20,488],[20,489,20,490],[20,491,20,492],[68,33,68,34],[68,35,68,36],[68,37,68,38],[68,39,68,40],[68,41,68,42],[20,535,20,536],[20,537,20,538],[20,539,20,540],[20,541,20,542],[20,531,20,532],[20,533,20,534],[20,493,20,494],[20,495,20,496],[20,497,20,498],[20,475,20,476],[20,477,20,478],[20,479,20,480],[20,481,20,482],[20,483,20,484],[20,485,20,486],[20,463,20,464],[20,465,20,466],[20,467,20,468],[20,469,20,470]]}
["LzK - Parameter für DCF"]
[]
["Bewertungsjahr","Jahr","Instandsetzung",null,null,"Instandhaltung"]
["Jahr 1",{"$f":"X21","v":2021},{"$f":"IF(B4=$H$89,$H$80,$X$59)","v":0},null,null,{"$f":"Y59","v":24135.305232171879}]
["Jahr 2",{"$f":"B4+1","v":2022},0,null,null,{"$f":"AA59","v":24135.305232171879}]
["Jahr 3",{"$f":"B5+1","v":2023},0,null,null,{"$f":"AC59","v":24135.305232171879}]
["Jahr 4",2024,0,null,null,{"$f":"AE59","v":24135.305232171879}]
["Jahr 5",2025,5030000,null,null,{"$f":"AG59","v":24135.305232171879}]
["Jahr 6",2026,0,null,null,{"$f":"AI59","v":24135.305232171879}]
["Jahr 7",2027,0,null,null,{"$f":"AK59","v":24135.305232171879}]
["Jahr 8",2028,0,null,null,{"$f":"AM59","v":24135.305232171879}]
["Jahr 9",2029,0,null,null,{"$f":"AO59","v":24135.305232171879}]
["Jahr 10",2030,0,null,null,{"$f":"AQ59","v":24135.305232171879}]
["Annuität Jahr 11+ (CHF/a)",null,{"$f":"$AT$65","v":30000},null,null,{"$f":"AU72","v":24000}]
["Annuität Jahr 11+ (CHF/m2a)",null,{"$f":"AT67","v":28.445006321112515},null,null,{"$f":"AU74","v":22.756005056890011}]
["Annuität Jahr 11+ (in % von GV-Wert))",null,{"$f":"AT66","v":8.3102493074792248E-3},null,null,{"$f":"AU73","v":6.6481994459833792E-3}]
[]
[]
[]
["Bauteile",null,"Kennwerte",null,null,null,"Eingriffstiefe",null,"Nutzungsdauer","Baujahr","Letzte Sanierung","Nächste Instandsetzungen",null,null,null,null,null,null,null,{"$f":"L20","v":"Nächste Instandsetzungen"},"Instandhaltungskosten",null,"Bewertungsjahr",1,null,{"$f":"X20+1","v":2},null,{"$f":"Z20+1","v":3},null,{"$f":"AB20+1","v":4},null,{"$f":"AD20+1","v":5},null,{"$f":"AF20+1","v":6},null,{"$f":"AH20+1","v":7},null,{"$f":"AJ20+1","v":8},null,{"$f":"AL20+1","v":9},null,{"$f":"AN20+1","v":10},null,null,"Bewertungsjahr","11+ (Annuität)",null,{"$f":"AP20+1","v":11},null,{"$f":"AV20+1","v":12},null,{"$f":"AX20+1","v":13},null,{"$f":"AZ20+1","v":14},null,{"$f":"BB20+1","v":15},null,{"$f":"BD20+1","v":16},null,{"$f":"BF20+1","v":17},null,{"$f":"BH20+1","v":18},null,{"$f":"BJ20+1","v":19},null,{"$f":"BL20+1","v":20},null,{"$f":"BN20+1","v":21},null,{"$f":"BP20+1","v":22},null,{"$f":"BR20+1","v":23},null,{"$f":"BT20+1","v":24},null,{"$f":"BV20+1","v":25},null,{"$f":"BX20+1","v":26},null,{"$f":"BZ20+1","v":27},null,{"$f":"CB20+1","v":28},null,{"$f":"CD20+1","v":29},null,{"$f":"CF20+1","v":30},null,{"$f":"CH20+1","v":31},null,{"$f":"CJ20+1","v":32},null,{"$f":"CL20+1","v":33},null,{"$f":"CN20+1","v":34},null,{"$f":"CP20+1","v":35},null,{"$f":"CR20+1","v":36},null,{"$f":"CT20+1","v":37},null,{"$f":"CV20+1","v":38},null,{"$f":"CX20+1","v":39},null,{"$f":"CZ20+1","v":40},null,{"$f":"DB20+1","v":41},null,{"$f":"DD20+1","v":42},null,{"$f":"DF20+1","v":43},null,{"$f":"DH20+1","v":44},null,{"$f":"DJ20+1","v":45},null,{"$f":"DL20+1","v":46},null,{"$f":"DN20+1","v":47},null,{"$f":"DP20+1","v":48},null,{"$f":"DR20+1","v":49},null,{"$f":"DT20+1","v":50},null,{"$f":"DV20+1","v":51},null,{"$f":"DX20+1","v":52},null,{"$f":"DZ20+1","v":53},null,{"$f":"EB20+1","v":54},null,{"$f":"ED20+1","v":55},null,{"$f":"EF20+1","v":56},null,{"$f":"EH20+1","v":57},null,{"$f":"EJ20+1","v":58},null,{"$f":"EL20+1","v":59},null,{"$f":"EN20+1","v":60},null,{"$f":"EP20+1","v":61},null,{"$f":"ER20+1","v":62},null,{"$f":"ET20+1","v":63},null,{"$f":"EV20+1","v":64},null,{"$f":"EX20+1","v":65},null,{"$f":"EZ20+1","v":66},null,{"$f":"FB20+1","v":67},null,{"$f":"FD20+1","v":68},null,{"$f":"FF20+1","v":69},null,{"$f":"FH20+1","v":70},null,{"$f":"FJ20+1","v":71},null,{"$f":"FL20+1","v":72},null,{"$f":"FN20+1","v":73},null,{"$f":"FP20+1","v":74},null,{"$f":"FR20+1","v":75},null,{"$f":"FT20+1","v":76},null,{"$f":"FV20+1","v":77},null,{"$f":"FX20+1","v":78},null,{"$f":"FZ20+1","v":79},null,{"$f":"GB20+1","v":80},null,{"$f":"GD20+1","v":81},null,{"$f":"GF20+1","v":82},null,{"$f":"GH20+1","v":83},null,{"$f":"GJ20+1","v":84},null,{"$f":"GL20+1","v":85},null,{"$f":"GN20+1","v":86},null,{"$f":"GP20+1","v":87},null,{"$f":"GR20+1","v":88},null,{"$f":"GT20+1","v":89},null,{"$f":"GV20+1","v":90},null,{"$f":"GX20+1","v":91},null,{"$f":"GZ20+1","v":92},null,{"$f":"HB20+1","v":93},null,{"$f":"HD20+1","v":94},null,{"$f":"HF20+1","v":95},null,{"$f":"HH20+1","v":96},null,{"$f":"HJ20+1","v":97},null,{"$f":"HL20+1","v":98},null,{"$f":"HN20+1","v":99},null,{"$f":"HP20+1","v":100},null,{"$f":"HR20+1","v":101},null,{"$f":"HT20+1","v":102},null,{"$f":"HV20+1","v":103},null,{"$f":"HX20+1","v":104},null,{"$f":"HZ20+1","v":105},null,{"$f":"IB20+1","v":106},null,{"$f":"ID20+1","v":107},null,{"$f":"IF20+1","v":108},null,{"$f":"IH20+1","v":109},null,{"$f":"IJ20+1","v":110},null,{"$f":"IL20+1","v":111},null,{"$f":"IN20+1","v":112},null,{"$f":"IP20+1","v":113},null,{"$f":"IR20+1","v":114},null,{"$f":"IT20+1","v":115},null,{"$f":"IV20+1","v":116},null,{"$f":"IX20+1","v":117},null,{"$f":"IZ20+1","v":118},null,{"$f":"JB20+1","v":119},null,{"$f":"JD20+1","v":120}]
["[nach Sanierung]",null,null,"[in %]",null,"[CHF]","[in %]","[CHF]","[Jahre im Ø]","[Jahr]","[Jahr]","[Jahre]",null,null,null,null,null,null,null,{"$f":"L21","v":"[Jahre]"},"[CHF/a im Jahr 0]",null,"Jahr",{"$f":"Grundlagen!B9","v":2021},{"$f":"X21+1","v":2022},{"$f":"X21+1","v":2022},{"$f":"Z21+1","v":2023},{"$f":"Z21+1","v":2023},{"$f":"AB21+1","v":2024},{"$f":"AB21+1","v":2024},{"$f":"AD21+1","v":2025},{"$f":"AD21+1","v":2025},{"$f":"AF21+1","v":2026},{"$f":"AF21+1","v":2026},{"$f":"AH21+1","v":2027},{"$f":"AH21+1","v":2027},{"$f":"AJ21+1","v":2028},{"$f":"AJ21+1","v":2028},{"$f":"AL21+1","v":2029},{"$f":"AL21+1","v":2029},{"$f":"AN21+1","v":2030},{"$f":"AN21+1","v":2030},{"$f":"AP21+1","v":2031},null,"Jahr",{"$f":"AV21&\" - \"&JF21","v":"2031 - 2140"},null,{"$f":"AP21+1","v":2031},{"$f":"AV21+1","v":2032},{"$f":"AV21+1","v":2032},{"$f":"AX21+1","v":2033},{"$f":"AX21+1","v":2033},{"$f":"AZ21+1","v":2034},{"$f":"AZ21+1","v":2034},{"$f":"BB21+1","v":2035},{"$f":"BB21+1","v":2035},{"$f":"BD21+1","v":2036},{"$f":"BD21+1","v":2036},{"$f":"BF21+1","v":2037},{"$f":"BF21+1","v":2037},{"$f":"BH21+1","v":2038},{"$f":"BH21+1","v":2038},{"$f":"BJ21+1","v":2039},{"$f":"BJ21+1","v":2039},{"$f":"BL21+1","v":2040},{"$f":"BL21+1","v":2040},{"$f":"BN21+1","v":2041},{"$f":"BN21+1","v":2041},{"$f":"BP21+1","v":2042},{"$f":"BP21+1","v":2042},{"$f":"BR21+1","v":2043},{"$f":"BR21+1","v":2043},{"$f":"BT21+1","v":2044},{"$f":"BT21+1","v":2044},{"$f":"BV21+1","v":2045},{"$f":"BV21+1","v":2045},{"$f":"BX21+1","v":2046},{"$f":"BX21+1","v":2046},{"$f":"BZ21+1","v":2047},{"$f":"BZ21+1","v":2047},{"$f":"CB21+1","v":2048},{"$f":"CB21+1","v":2048},{"$f":"CD21+1","v":2049},{"$f":"CD21+1","v":2049},{"$f":"CF21+1","v":2050},{"$f":"CF21+1","v":2050},{"$f":"CH21+1","v":2051},{"$f":"CH21+1","v":2051},{"$f":"CJ21+1","v":2052},{"$f":"CJ21+1","v":2052},{"$f":"CL21+1","v":2053},{"$f":"CL21+1","v":2053},{"$f":"CN21+1","v":2054},{"$f":"CN21+1","v":2054},{"$f":"CP21+1","v":2055},{"$f":"CP21+1","v":2055},{"$f":"CR21+1","v":2056},{"$f":"CR21+1","v":2056},{"$f":"CT21+1","v":2057},{"$f":"CT21+1","v":2057},{"$f":"CV21+1","v":2058},{"$f":"CV21+1","v":2058},{"$f":"CX21+1","v":2059},{"$f":"CX21+1","v":2059},{"$f":"CZ21+1","v":2060},{"$f":"CZ21+1","v":2060},{"$f":"DB21+1","v":2061},{"$f":"DB21+1","v":2061},{"$f":"DD21+1","v":2062},{"$f":"DD21+1","v":2062},{"$f":"DF21+1","v":2063},{"$f":"DF21+1","v":2063},2064,{"$f":"DH21+1","v":2064},2065,{"$f":"DJ21+1","v":2065},2066,{"$f":"DL21+1","v":2066},2067,{"$f":"DN21+1","v":2067},2068,{"$f":"DP21+1","v":2068},2069,{"$f":"DR21+1","v":2069},2070,{"$f":"DT21+1","v":2070},2071,{"$f":"DV21+1","v":2071},2072,{"$f":"DX21+1","v":2072},2073,{"$f":"DZ21+1","v":2073},2074,{"$f":"EB21+1","v":2074},2075,{"$f":"ED21+1","v":2075},2076,{"$f":"EF21+1","v":2076},2077,{"$f":"EH21+1","v":2077},2078,{"$f":"EJ21+1","v":2078},2079,{"$f":"EL21+1","v":2079},2080,{"$f":"EN21+1","v":2080},2081,{"$f":"EP21+1","v":2081},2082,{"$f":"ER21+1","v":2082},2083,{"$f":"ET21+1","v":2083},2084,{"$f":"EV21+1","v":2084},2085,{"$f":"EX21+1","v":2085},2086,{"$f":"EZ21+1","v":2086},2087,{"$f":"FB21+1","v":2087},2088,{"$f":"FD21+1","v":2088},2089,{"$f":"FF21+1","v":2089},2090,{"$f":"FH21+1","v":2090},2091,{"$f":"FJ21+1","v":2091},2092,{"$f":"FL21+1","v":2092},2093,{"$f":"FN21+1","v":2093},2094,{"$f":"FP21+1","v":2094},{"$f":"FR21+1","v":2095},{"$f":"FR21+1","v":2095},2096,{"$f":"FT21+1","v":2096},2097,{"$f":"FV21+1","v":2097},2098,{"$f":"FX21+1","v":2098},2099,{"$f":"FZ21+1","v":2099},2100,{"$f":"GB21+1","v":2100},2101,{"$f":"GD21+1","v":2101},2102,{"$f":"GF21+1","v":2102},2103,{"$f":"GH21+1","v":2103},2104,{"$f":"GJ21+1","v":2104},2105,{"$f":"GL21+1","v":2105},2106,{"$f":"GN21+1","v":2106},2107,{"$f":"GP21+1","v":2107},2108,{"$f":"GR21+1","v":2108},2109,{"$f":"GT21+1","v":2109},2110,{"$f":"GV21+1","v":2110},2111,{"$f":"GX21+1","v":2111},2112,{"$f":"GZ21+1","v":2112},2113,{"$f":"HB21+1","v":2113},2114,{"$f":"HD21+1","v":2114},2115,{"$f":"HF21+1","v":2115},2116,{"$f":"HH21+1","v":2116},2117,{"$f":"HJ21+1","v":2117},2118,{"$f":"HL21+1","v":2118},2119,{"$f":"HN21+1","v":2119},2120,{"$f":"HP21+1","v":2120},2121,{"$f":"HR21+1","v":2121},2122,{"$f":"HT21+1","v":2122},2123,{"$f":"HV21+1","v":2123},2124,{"$f":"HX21+1","v":2124},2125,{"$f":"HZ21+1","v":2125},2126,{"$f":"IB21+1","v":2126},{"$f":"ID21+1","v":2127},{"$f":"ID21+1","v":2127},2128,{"$f":"IF21+1","v":2128},2129,{"$f":"IH21+1","v":2129},2130,{"$f":"IJ21+1","v":2130},2131,{"$f":"IL21+1","v":2131},2132,{"$f":"IN21+1","v":2132},2133,{"$f":"IP21+1","v":2133},2134,{"$f":"IR21+1","v":2134},2135,{"$f":"IT21+1","v":2135},2136,{"$f":"IV21+1","v":2136},2137,{"$f":"IX21+1","v":2137},2138,{"$f":"IZ21+1","v":2138},2139,{"$f":"JB21+1","v":2139},2140,{"$f":"JD21+1","v":2140},2141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH",null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH"]
[{"$f":"'LzK - Standardwerte'!B3","v":"Konstruktion Gebäude"},null,null,{"$f":"'LzK - Standardwerte'!C3","v":0.36},{"$f":"D23-E24","v":0.33999999999999997},{"$f":"IF(C24>0,($H$79*E23),H79*D23)","v":1299600},{"$f":"IF('LzK - Standardwerte'!H3>1%,'LzK - Standardwerte'!H3,\" \")","v":0.4},{"$f":"IF(C24>0,($H$79*G23*E23),H79*G23*D23)","v":519840},{"$f":"'LzK - Standardwerte'!F3","v":75},{"$f":"Grundlagen!$B$11","v":2025},{"$f":"J23","v":2025},{"$f":"IF(F23=\" \",\" \",K23+I23)","v":2100},{"$f":"IFERROR(IF(AND(L23>0,SUM(L23,'LzK - Standardwerte'!$F3)<$JF$21),L23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M23>0,SUM(M23,'LzK - Standardwerte'!$F3)<$JF$21),M23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N23>0,SUM(N23,'LzK - Standardwerte'!$F3)<$JF$21),N23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O23>0,SUM(O23,'LzK - Standardwerte'!$F3)<$JF$21),O23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P23>0,SUM(P23,'LzK - Standardwerte'!$F3)<$JF$21),P23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q23>0,SUM(Q23,'LzK - Standardwerte'!$F3)<$JF$21),Q23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R23>0,SUM(R23,'LzK - Standardwerte'!$F3)<$JF$21),R23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IF(H23=\" \",\" \",L23&\" \"&M23&\" \"&N23&\" \"&O23&\" \"&P23&\" \"&Q23&\" \"&R23&\" \"&S23)","v":"2100              "},{"$f":"IF(OR(ISNUMBER(F23),ISNUMBER(E23),ISNUMBER(D23)),F23*'LzK - Standardwerte'!D3,\" \")","v":6498},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},{"$f":"IFERROR(IF(HLOOKUP(X$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(X$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(X$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(Z$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(Z$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(Z$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AP$20)),\" \")","v":6498},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},null,null,{"$f":"IFERROR(IF(HLOOKUP(AV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(AZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(BZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(CZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(DZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(ED$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ED$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ED$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(ER$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ER$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ER$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(ET$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ET$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ET$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(EZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(FZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GD$20))),0)","v":519840},{"$f":"IFERROR($U23*((1+$H$83)^(GD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(GZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(HZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(ID$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ID$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ID$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IF$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IH$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IJ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IL$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IN$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IP$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IR$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IT$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IV$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IX$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(IZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IZ$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(JB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(JB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(JB$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(JD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(JD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(JD$20)),\" \")","v":6498},{"$f":"IFERROR(IF(HLOOKUP(JF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(JF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(JF$20)),\" \")","v":6498}]
[{"$f":"'LzK - Standardwerte'!B4","v":"Balkon"},null,null,null,{"$f":"'LzK - Standardwerte'!C4","v":0.02},{"$f":"IF(C24<1,\" \",($H$80*E24))","v":" "},{"$f":"IF('LzK - Standardwerte'!H4>1%,'LzK - Standardwerte'!H4,\" \")","v":0.4},{"$f":"IF(C24=\" \",\" \",($H$79*G24*E24))","v":28880},{"$f":"'LzK - Standardwerte'!F4","v":60},{"$f":"Grundlagen!$B$11","v":2025},{"$f":"J24","v":2025},{"$f":"IF(F24=\" \",\" \",K24+I24)","v":" "},{"$f":"IFERROR(IF(AND(L24>0,SUM(L24,'LzK - Standardwerte'!$F4)<$JF$21),L24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M24>0,SUM(M24,'LzK - Standardwerte'!$F4)<$JF$21),M24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N24>0,SUM(N24,'LzK - Standardwerte'!$F4)<$JF$21),N24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O24>0,SUM(O24,'LzK - Standardwerte'!$F4)<$JF$21),O24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P24>0,SUM(P24,'LzK - Standardwerte'!$F4)<$JF$21),P24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q24>0,SUM(Q24,'LzK - Standardwerte'!$F4)<$JF$21),Q24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R24>0,SUM(R24,'LzK - Standardwerte'!$F4)<$JF$21),R24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C24),F24*'LzK - Standardwerte'!D4,\" \")","v":" "},null,{"$f":"$A$24","v":"Balkon"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$24","v":"Balkon"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B5","v":"Technik Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H5>1%,'LzK - Standardwerte'!H5,\" \")","v":" "},null,null,null,0,null,{"$f":"IFERROR(IF(AND(L25>0,SUM(L25,'LzK - Standardwerte'!$F5)<$JF$21),L25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M25>0,SUM(M25,'LzK - Standardwerte'!$F5)<$JF$21),M25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N25>0,SUM(N25,'LzK - Standardwerte'!$F5)<$JF$21),N25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O25>0,SUM(O25,'LzK - Standardwerte'!$F5)<$JF$21),O25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P25>0,SUM(P25,'LzK - Standardwerte'!$F5)<$JF$21),P25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q25>0,SUM(Q25,'LzK - Standardwerte'!$F5)<$JF$21),Q25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R25>0,SUM(R25,'LzK - Standardwerte'!$F5)<$JF$21),R25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F25),ISNUMBER(E25),ISNUMBER(D25)),F25*'LzK - Standardwerte'!D5,\" \")","v":" "},null,{"$f":"$A$25","v":"Technik Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$25","v":"Technik Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B6","v":"Elektroanlage"},null,null,{"$f":"'LzK - Standardwerte'!C6","v":5.3239676201458114E-2},null,{"$f":"$H$79*$D$26","v":192195.23108726379},{"$f":"IF('LzK - Standardwerte'!H6>1%,'LzK - Standardwerte'!H6,\" \")","v":0.5},{"$f":"$H$79*G26*D26","v":96097.615543631895},{"$f":"'LzK - Standardwerte'!F6","v":45},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F26=\" \",\" \",K26+I26)","v":2070},{"$f":"IFERROR(IF(AND(L26>0,SUM(L26,'LzK - Standardwerte'!$F6)<$JF$21),L26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(M26>0,SUM(M26,'LzK - Standardwerte'!$F6)<$JF$21),M26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N26>0,SUM(N26,'LzK - Standardwerte'!$F6)<$JF$21),N26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O26>0,SUM(O26,'LzK - Standardwerte'!$F6)<$JF$21),O26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P26>0,SUM(P26,'LzK - Standardwerte'!$F6)<$JF$21),P26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q26>0,SUM(Q26,'LzK - Standardwerte'!$F6)<$JF$21),Q26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R26>0,SUM(R26,'LzK - Standardwerte'!$F6)<$JF$21),R26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},"2070 2115            ",{"$f":"IF(OR(ISNUMBER(F26),ISNUMBER(E26),ISNUMBER(D26)),F26*'LzK - Standardwerte'!D6,\" \")","v":3843.904621745276},null,{"$f":"$A$26","v":"Elektroanlage"},0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,null,{"$f":"$A$26","v":"Elektroanlage"},null,null,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,96097.615543631895,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,96097.615543631895,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276,0,3843.904621745276]
[{"$f":"'LzK - Standardwerte'!B7","v":"Wärmeanlage "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H7>1%,'LzK - Standardwerte'!H7,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L27>0,SUM(L27,'LzK - Standardwerte'!$F7)<$JF$21),L27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M27>0,SUM(M27,'LzK - Standardwerte'!$F7)<$JF$21),M27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N27>0,SUM(N27,'LzK - Standardwerte'!$F7)<$JF$21),N27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O27>0,SUM(O27,'LzK - Standardwerte'!$F7)<$JF$21),O27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P27>0,SUM(P27,'LzK - Standardwerte'!$F7)<$JF$21),P27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q27>0,SUM(Q27,'LzK - Standardwerte'!$F7)<$JF$21),Q27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R27>0,SUM(R27,'LzK - Standardwerte'!$F7)<$JF$21),R27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F27),ISNUMBER(E27),ISNUMBER(D27)),F27*'LzK - Standardwerte'!D7,\" \")","v":" "},null,{"$f":"$A$27","v":"Wärmeanlage "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$27","v":"Wärmeanlage "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B8","v":"Wärmeerzeugung"},null,null,{"$f":"'LzK - Standardwerte'!C8","v":1.4999999999999999E-2},null,{"$f":"$H$79*$D$28","v":54150},{"$f":"IF('LzK - Standardwerte'!H8>1%,'LzK - Standardwerte'!H8,\" \")","v":0.5},{"$f":"$H$79*$G$28*$D$28","v":27075},{"$f":"'LzK - Standardwerte'!F8","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F28=\" \",\" \",K28+I28)","v":2050},{"$f":"IFERROR(IF(AND(L28>0,SUM(L28,'LzK - Standardwerte'!$F8)<$JF$21),L28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M28>0,SUM(M28,'LzK - Standardwerte'!$F8)<$JF$21),M28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N28>0,SUM(N28,'LzK - Standardwerte'!$F8)<$JF$21),N28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O28>0,SUM(O28,'LzK - Standardwerte'!$F8)<$JF$21),O28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P28>0,SUM(P28,'LzK - Standardwerte'!$F8)<$JF$21),P28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q28>0,SUM(Q28,'LzK - Standardwerte'!$F8)<$JF$21),Q28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R28>0,SUM(R28,'LzK - Standardwerte'!$F8)<$JF$21),R28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F28),ISNUMBER(E28),ISNUMBER(D28)),F28*'LzK - Standardwerte'!D8,\" \")","v":1083},null,{"$f":"$A$28","v":"Wärmeerzeugung"},0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,null,{"$f":"$A$28","v":"Wärmeerzeugung"},null,null,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,27075,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,27075,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,27075,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,27075,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083]
[{"$f":"'LzK - Standardwerte'!B9","v":"Wärmehauptverteilung"},null,null,{"$f":"'LzK - Standardwerte'!C9","v":2.5000000000000001E-2},null,{"$f":"$H$79*$D$29","v":90250},{"$f":"IF('LzK - Standardwerte'!H9>1%,'LzK - Standardwerte'!H9,\" \")","v":0.5},{"$f":"$H$79*$G$29*$D$29","v":45125},{"$f":"'LzK - Standardwerte'!F9","v":60},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F29=\" \",\" \",K29+I29)","v":2085},{"$f":"IFERROR(IF(AND(L29>0,SUM(L29,'LzK - Standardwerte'!$F9)<$JF$21),L29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M29>0,SUM(M29,'LzK - Standardwerte'!$F9)<$JF$21),M29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N29>0,SUM(N29,'LzK - Standardwerte'!$F9)<$JF$21),N29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O29>0,SUM(O29,'LzK - Standardwerte'!$F9)<$JF$21),O29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P29>0,SUM(P29,'LzK - Standardwerte'!$F9)<$JF$21),P29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q29>0,SUM(Q29,'LzK - Standardwerte'!$F9)<$JF$21),Q29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R29>0,SUM(R29,'LzK - Standardwerte'!$F9)<$JF$21),R29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},"2085              ",{"$f":"IF(OR(ISNUMBER(F29),ISNUMBER(E29),ISNUMBER(D29)),F29*'LzK - Standardwerte'!D9,\" \")","v":1173.25},null,{"$f":"$A$29","v":"Wärmehauptverteilung"},0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,null,{"$f":"$A$29","v":"Wärmehauptverteilung"},null,null,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,45125,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25,0,1173.25]
[{"$f":"'LzK - Standardwerte'!B10","v":"Lufttechnische Anlage"},null,{"$f":"IFERROR(IF(Grundlagen!M33=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C10","v":1.755080131311736E-2},{"$f":"IF(C30<1,\" \",($H$80*E30))","v":88280.530604980318},{"$f":"IF('LzK - Standardwerte'!H10>1%,'LzK - Standardwerte'!H10,\" \")","v":0.5},{"$f":"IF(C30=\" \",\" \",($H$79*G30*E30))","v":" "},{"$f":"'LzK - Standardwerte'!F10","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F30=\" \",\" \",K30+I30)","v":2065},{"$f":"IFERROR(IF(AND(L30>0,SUM(L30,'LzK - Standardwerte'!$F10)<$JF$21),L30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M30>0,SUM(M30,'LzK - Standardwerte'!$F10)<$JF$21),M30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N30>0,SUM(N30,'LzK - Standardwerte'!$F10)<$JF$21),N30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O30>0,SUM(O30,'LzK - Standardwerte'!$F10)<$JF$21),O30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P30>0,SUM(P30,'LzK - Standardwerte'!$F10)<$JF$21),P30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q30>0,SUM(Q30,'LzK - Standardwerte'!$F10)<$JF$21),Q30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R30>0,SUM(R30,'LzK - Standardwerte'!$F10)<$JF$21),R30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "}," ",{"$f":"IF(ISNUMBER(C30),F30*'LzK - Standardwerte'!D10,\" \")","v":" "},null,{"$f":"$A$30","v":"Lufttechnische Anlage"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$30","v":"Lufttechnische Anlage"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B11","v":"Wasseranlagen"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H11>1%,'LzK - Standardwerte'!H11,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L31>0,SUM(L31,'LzK - Standardwerte'!$F11)<$JF$21),L31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M31>0,SUM(M31,'LzK - Standardwerte'!$F11)<$JF$21),M31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N31>0,SUM(N31,'LzK - Standardwerte'!$F11)<$JF$21),N31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O31>0,SUM(O31,'LzK - Standardwerte'!$F11)<$JF$21),O31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P31>0,SUM(P31,'LzK - Standardwerte'!$F11)<$JF$21),P31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q31>0,SUM(Q31,'LzK - Standardwerte'!$F11)<$JF$21),Q31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R31>0,SUM(R31,'LzK - Standardwerte'!$F11)<$JF$21),R31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F31),ISNUMBER(E31),ISNUMBER(D31)),F31*'LzK - Standardwerte'!D11,\" \")","v":" "},null,{"$f":"$A$31","v":"Wasseranlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$31","v":"Wasseranlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B12","v":"Armatur, Apparat"},null,null,{"$f":"'LzK - Standardwerte'!C12","v":0.04},null,{"$f":"$H$79*$D$32","v":144400},{"$f":"IF('LzK - Standardwerte'!H12>1%,'LzK - Standardwerte'!H12,\" \")","v":0.6},{"$f":"$H$79*G32*$D$32","v":86640},{"$f":"'LzK - Standardwerte'!F12","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F32=\" \",\" \",K32+I32)","v":2055},{"$f":"IFERROR(IF(AND(L32>0,SUM(L32,'LzK - Standardwerte'!$F12)<$JF$21),L32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M32>0,SUM(M32,'LzK - Standardwerte'!$F12)<$JF$21),M32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N32>0,SUM(N32,'LzK - Standardwerte'!$F12)<$JF$21),N32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O32>0,SUM(O32,'LzK - Standardwerte'!$F12)<$JF$21),O32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P32>0,SUM(P32,'LzK - Standardwerte'!$F12)<$JF$21),P32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q32>0,SUM(Q32,'LzK - Standardwerte'!$F12)<$JF$21),Q32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R32>0,SUM(R32,'LzK - Standardwerte'!$F12)<$JF$21),R32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(OR(ISNUMBER(F32),ISNUMBER(E32),ISNUMBER(D32)),F32*'LzK - Standardwerte'!D12,\" \")","v":2166},null,{"$f":"$A$32","v":"Armatur, Apparat"},0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,null,{"$f":"$A$32","v":"Armatur, Apparat"},null,null,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,86640,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,86640,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,86640,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166,0,2166]
[{"$f":"'LzK - Standardwerte'!B13","v":"Versorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C13","v":0.02},null,{"$f":"$H$79*$D$33","v":72200},{"$f":"IF('LzK - Standardwerte'!H13>1%,'LzK - Standardwerte'!H13,\" \")","v":0.4},{"$f":"$H$79*G33*$D$33","v":28880},{"$f":"'LzK - Standardwerte'!F13","v":50},{"$f":"Grundlagen!$B$11","v":2025},2025,2075,{"$f":"IFERROR(IF(AND(L33>0,SUM(L33,'LzK - Standardwerte'!$F13)<$JF$21),L33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(M33>0,SUM(M33,'LzK - Standardwerte'!$F13)<$JF$21),M33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N33>0,SUM(N33,'LzK - Standardwerte'!$F13)<$JF$21),N33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O33>0,SUM(O33,'LzK - Standardwerte'!$F13)<$JF$21),O33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P33>0,SUM(P33,'LzK - Standardwerte'!$F13)<$JF$21),P33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q33>0,SUM(Q33,'LzK - Standardwerte'!$F13)<$JF$21),Q33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R33>0,SUM(R33,'LzK - Standardwerte'!$F13)<$JF$21),R33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},"2075 2125            ",{"$f":"IF(OR(ISNUMBER(F33),ISNUMBER(E33),ISNUMBER(D33)),F33*'LzK - Standardwerte'!D13,\" \")","v":1083},null,{"$f":"$A$33","v":"Versorgungsleitung"},0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,null,{"$f":"$A$33","v":"Versorgungsleitung"},null,null,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,28880,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,28880,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083]
[{"$f":"'LzK - Standardwerte'!B14","v":"Entsorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C14","v":0.02},null,{"$f":"$H$79*$D$34","v":72200},{"$f":"IF('LzK - Standardwerte'!H14>1%,'LzK - Standardwerte'!H14,\" \")","v":0.4},{"$f":"$H$79*G34*$D$34","v":28880},{"$f":"'LzK - Standardwerte'!F14","v":50},{"$f":"Grundlagen!$B$11","v":2025},2025,2075,{"$f":"IFERROR(IF(AND(L34>0,SUM(L34,'LzK - Standardwerte'!$F14)<$JF$21),L34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(M34>0,SUM(M34,'LzK - Standardwerte'!$F14)<$JF$21),M34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N34>0,SUM(N34,'LzK - Standardwerte'!$F14)<$JF$21),N34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O34>0,SUM(O34,'LzK - Standardwerte'!$F14)<$JF$21),O34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P34>0,SUM(P34,'LzK - Standardwerte'!$F14)<$JF$21),P34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q34>0,SUM(Q34,'LzK - Standardwerte'!$F14)<$JF$21),Q34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R34>0,SUM(R34,'LzK - Standardwerte'!$F14)<$JF$21),R34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},"2075 2125            ",{"$f":"IF(OR(ISNUMBER(F34),ISNUMBER(E34),ISNUMBER(D34)),F34*'LzK - Standardwerte'!D14,\" \")","v":1083},null,{"$f":"$A$34","v":"Entsorgungsleitung"},0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,null,{"$f":"$A$34","v":"Entsorgungsleitung"},null,null,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,28880,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,28880,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083,0,1083]
[{"$f":"'LzK - Standardwerte'!B15","v":"Transportanlagen"},null,{"$f":"IFERROR(IF(Grundlagen!M34=\"Ja\",1,\" \"),\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!C15","v":2.01E-2},{"$f":"IF(C35<1,\" \",($H$80*E35))","v":101103},{"$f":"IF('LzK - Standardwerte'!H15>1%,'LzK - Standardwerte'!H15,\" \")","v":1},{"$f":"IF(C35=\" \",\" \",($H$79*G35*E35))","v":" "},{"$f":"'LzK - Standardwerte'!F15","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,2055,{"$f":"IFERROR(IF(AND(L35>0,SUM(L35,'LzK - Standardwerte'!$F15)<$JF$21),L35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M35>0,SUM(M35,'LzK - Standardwerte'!$F15)<$JF$21),M35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N35>0,SUM(N35,'LzK - Standardwerte'!$F15)<$JF$21),N35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O35>0,SUM(O35,'LzK - Standardwerte'!$F15)<$JF$21),O35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P35>0,SUM(P35,'LzK - Standardwerte'!$F15)<$JF$21),P35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q35>0,SUM(Q35,'LzK - Standardwerte'!$F15)<$JF$21),Q35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R35>0,SUM(R35,'LzK - Standardwerte'!$F15)<$JF$21),R35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "}," ",{"$f":"IF(ISNUMBER(C35),F35*'LzK - Standardwerte'!D15,\" \")","v":" "},null,{"$f":"$A$35","v":"Transportanlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$35","v":"Transportanlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B16","v":"Äussere Wandbekleidung Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H16>1%,'LzK - Standardwerte'!H16,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F16","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,2065,{"$f":"IFERROR(IF(AND(L36>0,SUM(L36,'LzK - Standardwerte'!$F16)<$JF$21),L36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M36>0,SUM(M36,'LzK - Standardwerte'!$F16)<$JF$21),M36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N36>0,SUM(N36,'LzK - Standardwerte'!$F16)<$JF$21),N36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O36>0,SUM(O36,'LzK - Standardwerte'!$F16)<$JF$21),O36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P36>0,SUM(P36,'LzK - Standardwerte'!$F16)<$JF$21),P36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q36>0,SUM(Q36,'LzK - Standardwerte'!$F16)<$JF$21),Q36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R36>0,SUM(R36,'LzK - Standardwerte'!$F16)<$JF$21),R36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},"2065 2105            ",{"$f":"IF(OR(ISNUMBER(F36),ISNUMBER(E36),ISNUMBER(D36)),F36*'LzK - Standardwerte'!D16,\" \")","v":" "},null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B17","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,{"$f":"'LzK - Standardwerte'!C17","v":5.2538521611335404E-2},null,{"$f":"$H$79*$D$37","v":189664.06301692082},{"$f":"IF('LzK - Standardwerte'!H17>1%,'LzK - Standardwerte'!H17,\" \")","v":0.4},{"$f":"$H$79*G37*$D$37","v":75865.625206768324},{"$f":"'LzK - Standardwerte'!F17","v":35},{"$f":"Grundlagen!$B$11","v":2025},2025,2060,{"$f":"IFERROR(IF(AND(L37>0,SUM(L37,'LzK - Standardwerte'!$F17)<$JF$21),L37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(M37>0,SUM(M37,'LzK - Standardwerte'!$F17)<$JF$21),M37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(N37>0,SUM(N37,'LzK - Standardwerte'!$F17)<$JF$21),N37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O37>0,SUM(O37,'LzK - Standardwerte'!$F17)<$JF$21),O37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P37>0,SUM(P37,'LzK - Standardwerte'!$F17)<$JF$21),P37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q37>0,SUM(Q37,'LzK - Standardwerte'!$F17)<$JF$21),Q37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R37>0,SUM(R37,'LzK - Standardwerte'!$F17)<$JF$21),R37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},"2060 2095 2130          ",{"$f":"IF(OR(ISNUMBER(F37),ISNUMBER(E37),ISNUMBER(D37)),F37*'LzK - Standardwerte'!D17,\" \")","v":758.65625206768323},null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,75865.625206768324,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,75865.625206768324,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,75865.625206768324,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323,0,758.65625206768323]
[{"$f":"'LzK - Standardwerte'!B18","v":"Einbaute zu Aussenwand"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H18>1%,'LzK - Standardwerte'!H18,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L38>0,SUM(L38,'LzK - Standardwerte'!$F18)<$JF$21),L38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M38>0,SUM(M38,'LzK - Standardwerte'!$F18)<$JF$21),M38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N38>0,SUM(N38,'LzK - Standardwerte'!$F18)<$JF$21),N38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O38>0,SUM(O38,'LzK - Standardwerte'!$F18)<$JF$21),O38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P38>0,SUM(P38,'LzK - Standardwerte'!$F18)<$JF$21),P38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q38>0,SUM(Q38,'LzK - Standardwerte'!$F18)<$JF$21),Q38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R38>0,SUM(R38,'LzK - Standardwerte'!$F18)<$JF$21),R38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F38),ISNUMBER(E38),ISNUMBER(D38)),F38*'LzK - Standardwerte'!D18,\" \")","v":" "},null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B19","v":"Fenster"},null,null,{"$f":"'LzK - Standardwerte'!C19","v":0.05},null,{"$f":"$H$79*$D$39","v":180500},{"$f":"IF('LzK - Standardwerte'!H19>1%,'LzK - Standardwerte'!H19,\" \")","v":0.8},{"$f":"$H$79*G39*$D$39","v":144400},{"$f":"'LzK - Standardwerte'!F19","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F39=\" \",\" \",K39+I39)","v":2050},{"$f":"IFERROR(IF(AND(L39>0,SUM(L39,'LzK - Standardwerte'!$F19)<$JF$21),L39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M39>0,SUM(M39,'LzK - Standardwerte'!$F19)<$JF$21),M39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N39>0,SUM(N39,'LzK - Standardwerte'!$F19)<$JF$21),N39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O39>0,SUM(O39,'LzK - Standardwerte'!$F19)<$JF$21),O39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P39>0,SUM(P39,'LzK - Standardwerte'!$F19)<$JF$21),P39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q39>0,SUM(Q39,'LzK - Standardwerte'!$F19)<$JF$21),Q39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R39>0,SUM(R39,'LzK - Standardwerte'!$F19)<$JF$21),R39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F39),ISNUMBER(E39),ISNUMBER(D39)),F39*'LzK - Standardwerte'!D19,\" \")","v":722},null,{"$f":"$A$39","v":"Fenster"},0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,null,{"$f":"$A$39","v":"Fenster"},null,null,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,144400,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,144400,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,144400,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,144400,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722]
[{"$f":"'LzK - Standardwerte'!B20","v":"Türen"},null,null,{"$f":"'LzK - Standardwerte'!C20","v":7.4999999999999997E-3},null,{"$f":"$H$79*$D$40","v":27075},{"$f":"IF('LzK - Standardwerte'!H20>1%,'LzK - Standardwerte'!H20,\" \")","v":0.8},{"$f":"$H$79*G40*$D$40","v":21660},{"$f":"'LzK - Standardwerte'!F20","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F40=\" \",\" \",K40+I40)","v":2050},{"$f":"IFERROR(IF(AND(L40>0,SUM(L40,'LzK - Standardwerte'!$F20)<$JF$21),L40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M40>0,SUM(M40,'LzK - Standardwerte'!$F20)<$JF$21),M40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N40>0,SUM(N40,'LzK - Standardwerte'!$F20)<$JF$21),N40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O40>0,SUM(O40,'LzK - Standardwerte'!$F20)<$JF$21),O40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P40>0,SUM(P40,'LzK - Standardwerte'!$F20)<$JF$21),P40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q40>0,SUM(Q40,'LzK - Standardwerte'!$F20)<$JF$21),Q40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R40>0,SUM(R40,'LzK - Standardwerte'!$F20)<$JF$21),R40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F40),ISNUMBER(E40),ISNUMBER(D40)),F40*'LzK - Standardwerte'!D20,\" \")","v":108.3},null,{"$f":"$A$40","v":"Türen"},0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,null,{"$f":"$A$40","v":"Türen"},null,null,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,21660,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,21660,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,21660,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,21660,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3,0,108.3]
[{"$f":"'LzK - Standardwerte'!B21","v":"Sonnenschutz"},null,null,{"$f":"'LzK - Standardwerte'!C21","v":0.02},null,{"$f":"$H$79*$D$41","v":72200},{"$f":"IF('LzK - Standardwerte'!H21>1%,'LzK - Standardwerte'!H21,\" \")","v":0.8},{"$f":"$H$79*G41*$D$41","v":57760},{"$f":"'LzK - Standardwerte'!F21","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F41=\" \",\" \",K41+I41)","v":2065},{"$f":"IFERROR(IF(AND(L41>0,SUM(L41,'LzK - Standardwerte'!$F21)<$JF$21),L41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M41>0,SUM(M41,'LzK - Standardwerte'!$F21)<$JF$21),M41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N41>0,SUM(N41,'LzK - Standardwerte'!$F21)<$JF$21),N41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O41>0,SUM(O41,'LzK - Standardwerte'!$F21)<$JF$21),O41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P41>0,SUM(P41,'LzK - Standardwerte'!$F21)<$JF$21),P41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q41>0,SUM(Q41,'LzK - Standardwerte'!$F21)<$JF$21),Q41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R41>0,SUM(R41,'LzK - Standardwerte'!$F21)<$JF$21),R41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},"2065 2105            ",{"$f":"IF(OR(ISNUMBER(F41),ISNUMBER(E41),ISNUMBER(D41)),F41*'LzK - Standardwerte'!D21,\" \")","v":288.8},null,{"$f":"$A$41","v":"Sonnenschutz"},0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,null,{"$f":"$A$41","v":"Sonnenschutz"},null,null,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,57760,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,57760,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8,0,288.8]
[{"$f":"'LzK - Standardwerte'!B22","v":"Bedachung Gebäude "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H22>1%,'LzK - Standardwerte'!H22,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F22","v":35},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F42=\" \",\" \",K42+I42)","v":2060},{"$f":"IFERROR(IF(AND(L42>0,SUM(L42,'LzK - Standardwerte'!$F22)<$JF$21),L42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(M42>0,SUM(M42,'LzK - Standardwerte'!$F22)<$JF$21),M42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(N42>0,SUM(N42,'LzK - Standardwerte'!$F22)<$JF$21),N42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O42>0,SUM(O42,'LzK - Standardwerte'!$F22)<$JF$21),O42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P42>0,SUM(P42,'LzK - Standardwerte'!$F22)<$JF$21),P42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q42>0,SUM(Q42,'LzK - Standardwerte'!$F22)<$JF$21),Q42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R42>0,SUM(R42,'LzK - Standardwerte'!$F22)<$JF$21),R42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},"2060 2095 2130          ",{"$f":"IF(OR(ISNUMBER(F42),ISNUMBER(E42),ISNUMBER(D42)),F42*'LzK - Standardwerte'!D22,\" \")","v":" "},null,{"$f":"$A$42","v":"Bedachung Gebäude "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$42","v":"Bedachung Gebäude "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B23","v":"Dachhaut"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H23>1%,'LzK - Standardwerte'!H23,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L43>0,SUM(L43,'LzK - Standardwerte'!$F23)<$JF$21),L43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M43>0,SUM(M43,'LzK - Standardwerte'!$F23)<$JF$21),M43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N43>0,SUM(N43,'LzK - Standardwerte'!$F23)<$JF$21),N43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O43>0,SUM(O43,'LzK - Standardwerte'!$F23)<$JF$21),O43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P43>0,SUM(P43,'LzK - Standardwerte'!$F23)<$JF$21),P43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q43>0,SUM(Q43,'LzK - Standardwerte'!$F23)<$JF$21),Q43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R43>0,SUM(R43,'LzK - Standardwerte'!$F23)<$JF$21),R43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F43),ISNUMBER(E43),ISNUMBER(D43)),F43*'LzK - Standardwerte'!D23,\" \")","v":" "},null,{"$f":"$A$43","v":"Dachhaut"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$43","v":"Dachhaut"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B24","v":"Flachdach"},null,1,null,{"$f":"'LzK - Standardwerte'!C24","v":0.05},{"$f":"IF(C44<1,\" \",($H$80*E44))","v":251500},{"$f":"IF('LzK - Standardwerte'!H24>1%,'LzK - Standardwerte'!H24,\" \")","v":0.6},{"$f":"IF(C44=\" \",\" \",($H$79*G44*E44))","v":108300},{"$f":"'LzK - Standardwerte'!F24","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F44=\" \",\" \",K44+I44)","v":2055},{"$f":"IFERROR(IF(AND(L44>0,SUM(L44,'LzK - Standardwerte'!$F24)<$JF$21),L44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M44>0,SUM(M44,'LzK - Standardwerte'!$F24)<$JF$21),M44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N44>0,SUM(N44,'LzK - Standardwerte'!$F24)<$JF$21),N44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O44>0,SUM(O44,'LzK - Standardwerte'!$F24)<$JF$21),O44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P44>0,SUM(P44,'LzK - Standardwerte'!$F24)<$JF$21),P44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q44>0,SUM(Q44,'LzK - Standardwerte'!$F24)<$JF$21),Q44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R44>0,SUM(R44,'LzK - Standardwerte'!$F24)<$JF$21),R44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(ISNUMBER(C44),F44*'LzK - Standardwerte'!D24,\" \")","v":1006},null,{"$f":"$A$44","v":"Flachdach"},0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,null,{"$f":"$A$44","v":"Flachdach"},null,null,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,108300,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,108300,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,108300,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006,0,1006]
[{"$f":"'LzK - Standardwerte'!B25","v":"Geneigtes Dach"},null,null,null,{"$f":"'LzK - Standardwerte'!C25","v":0.05},{"$f":"IF(C45<1,\" \",($H$80*E45))","v":" "},{"$f":"IF('LzK - Standardwerte'!H25>1%,'LzK - Standardwerte'!H25,\" \")","v":0.4},{"$f":"IF(C45=\" \",\" \",($H$79*G45*E45))","v":72200},{"$f":"'LzK - Standardwerte'!F25","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F45=\" \",\" \",K45+I45)","v":" "},{"$f":"IFERROR(IF(AND(L45>0,SUM(L45,'LzK - Standardwerte'!$F25)<$JF$21),L45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M45>0,SUM(M45,'LzK - Standardwerte'!$F25)<$JF$21),M45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N45>0,SUM(N45,'LzK - Standardwerte'!$F25)<$JF$21),N45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O45>0,SUM(O45,'LzK - Standardwerte'!$F25)<$JF$21),O45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P45>0,SUM(P45,'LzK - Standardwerte'!$F25)<$JF$21),P45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q45>0,SUM(Q45,'LzK - Standardwerte'!$F25)<$JF$21),Q45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R45>0,SUM(R45,'LzK - Standardwerte'!$F25)<$JF$21),R45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C45),F45*'LzK - Standardwerte'!D25,\" \")","v":" "},null,{"$f":"$A$45","v":"Geneigtes Dach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$45","v":"Geneigtes Dach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B26","v":"Einbaute zu Dach"},null,null,null,{"$f":"'LzK - Standardwerte'!C26","v":0.01},{"$f":"IF(C46<1,\" \",($H$80*E46))","v":" "},{"$f":"IF('LzK - Standardwerte'!H26>1%,'LzK - Standardwerte'!H26,\" \")","v":0.6},{"$f":"IF(C46=\" \",\" \",($H$79*G46*E46))","v":21660},{"$f":"'LzK - Standardwerte'!F26","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F46=\" \",\" \",K46+I46)","v":" "},{"$f":"IFERROR(IF(AND(L46>0,SUM(L46,'LzK - Standardwerte'!$F26)<$JF$21),L46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M46>0,SUM(M46,'LzK - Standardwerte'!$F26)<$JF$21),M46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N46>0,SUM(N46,'LzK - Standardwerte'!$F26)<$JF$21),N46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O46>0,SUM(O46,'LzK - Standardwerte'!$F26)<$JF$21),O46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P46>0,SUM(P46,'LzK - Standardwerte'!$F26)<$JF$21),P46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q46>0,SUM(Q46,'LzK - Standardwerte'!$F26)<$JF$21),Q46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R46>0,SUM(R46,'LzK - Standardwerte'!$F26)<$JF$21),R46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C46),F46*'LzK - Standardwerte'!D26,\" \")","v":" "},null,{"$f":"$A$46","v":"Einbaute zu Dach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$46","v":"Einbaute zu Dach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B27","v":"Ausbau Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H27>1%,'LzK - Standardwerte'!H27,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F27","v":35},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F47=\" \",\" \",K47+I47)","v":2060},{"$f":"IFERROR(IF(AND(L47>0,SUM(L47,'LzK - Standardwerte'!$F27)<$JF$21),L47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(M47>0,SUM(M47,'LzK - Standardwerte'!$F27)<$JF$21),M47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(N47>0,SUM(N47,'LzK - Standardwerte'!$F27)<$JF$21),N47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O47>0,SUM(O47,'LzK - Standardwerte'!$F27)<$JF$21),O47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P47>0,SUM(P47,'LzK - Standardwerte'!$F27)<$JF$21),P47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q47>0,SUM(Q47,'LzK - Standardwerte'!$F27)<$JF$21),Q47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R47>0,SUM(R47,'LzK - Standardwerte'!$F27)<$JF$21),R47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},"2060 2095 2130          ",{"$f":"IF(OR(ISNUMBER(F47),ISNUMBER(E47),ISNUMBER(D47)),F47*'LzK - Standardwerte'!D27,\" \")","v":" "},null,{"$f":"$A$47","v":"Ausbau Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$47","v":"Ausbau Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B28","v":"Trennwand Tür, Tor"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H28>1%,'LzK - Standardwerte'!H28,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L48>0,SUM(L48,'LzK - Standardwerte'!$F28)<$JF$21),L48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M48>0,SUM(M48,'LzK - Standardwerte'!$F28)<$JF$21),M48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N48>0,SUM(N48,'LzK - Standardwerte'!$F28)<$JF$21),N48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O48>0,SUM(O48,'LzK - Standardwerte'!$F28)<$JF$21),O48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P48>0,SUM(P48,'LzK - Standardwerte'!$F28)<$JF$21),P48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q48>0,SUM(Q48,'LzK - Standardwerte'!$F28)<$JF$21),Q48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R48>0,SUM(R48,'LzK - Standardwerte'!$F28)<$JF$21),R48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F48),ISNUMBER(E48),ISNUMBER(D48)),F48*'LzK - Standardwerte'!D28,\" \")","v":" "},null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B29","v":"Innentür"},null,null,{"$f":"'LzK - Standardwerte'!C29","v":2.5735853440924793E-2},null,{"$f":"$H$79*$D$49","v":92906.430921738502},{"$f":"IF('LzK - Standardwerte'!H29>1%,'LzK - Standardwerte'!H29,\" \")","v":0.4},{"$f":"$H$79*G49*$D$49","v":37162.572368695401},{"$f":"'LzK - Standardwerte'!F29","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F49=\" \",\" \",K49+I49)","v":2065},{"$f":"IFERROR(IF(AND(L49>0,SUM(L49,'LzK - Standardwerte'!$F29)<$JF$21),L49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M49>0,SUM(M49,'LzK - Standardwerte'!$F29)<$JF$21),M49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N49>0,SUM(N49,'LzK - Standardwerte'!$F29)<$JF$21),N49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O49>0,SUM(O49,'LzK - Standardwerte'!$F29)<$JF$21),O49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P49>0,SUM(P49,'LzK - Standardwerte'!$F29)<$JF$21),P49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q49>0,SUM(Q49,'LzK - Standardwerte'!$F29)<$JF$21),Q49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R49>0,SUM(R49,'LzK - Standardwerte'!$F29)<$JF$21),R49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},"2065 2105            ",{"$f":"IF(OR(ISNUMBER(F49),ISNUMBER(E49),ISNUMBER(D49)),F49*'LzK - Standardwerte'!D29,\" \")","v":464.53215460869251},null,{"$f":"$A$49","v":"Innentür"},0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,null,{"$f":"$A$49","v":"Innentür"},null,null,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,37162.572368695401,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,37162.572368695401,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251,0,464.53215460869251]
[{"$f":"'LzK - Standardwerte'!B30","v":"Bodenbelag"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(L50>0,SUM(L50,'LzK - Standardwerte'!$F30)<$JF$21),L50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M50>0,SUM(M50,'LzK - Standardwerte'!$F30)<$JF$21),M50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N50>0,SUM(N50,'LzK - Standardwerte'!$F30)<$JF$21),N50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O50>0,SUM(O50,'LzK - Standardwerte'!$F30)<$JF$21),O50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P50>0,SUM(P50,'LzK - Standardwerte'!$F30)<$JF$21),P50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q50>0,SUM(Q50,'LzK - Standardwerte'!$F30)<$JF$21),Q50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R50>0,SUM(R50,'LzK - Standardwerte'!$F30)<$JF$21),R50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F50),ISNUMBER(E50),ISNUMBER(D50)),F50*'LzK - Standardwerte'!D30,\" \")","v":" "},null,{"$f":"$A$50","v":"Bodenbelag"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$50","v":"Bodenbelag"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B31","v":"Unterkonstruktion zu Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C31","v":2.5866775898842904E-2},null,{"$f":"$H$79*$D$51","v":93379.060994822881},{"$f":"IF('LzK - Standardwerte'!H31>1%,'LzK - Standardwerte'!H31,\" \")","v":0.2},{"$f":"$H$79*G51*$D$51","v":18675.812198964577},{"$f":"'LzK - Standardwerte'!F31","v":100},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F51=\" \",\" \",K51+I51)","v":2125},{"$f":"IFERROR(IF(AND(L51>0,SUM(L51,'LzK - Standardwerte'!$F31)<$JF$21),L51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M51>0,SUM(M51,'LzK - Standardwerte'!$F31)<$JF$21),M51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N51>0,SUM(N51,'LzK - Standardwerte'!$F31)<$JF$21),N51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O51>0,SUM(O51,'LzK - Standardwerte'!$F31)<$JF$21),O51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P51>0,SUM(P51,'LzK - Standardwerte'!$F31)<$JF$21),P51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q51>0,SUM(Q51,'LzK - Standardwerte'!$F31)<$JF$21),Q51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R51>0,SUM(R51,'LzK - Standardwerte'!$F31)<$JF$21),R51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},"2125              ",{"$f":"IF(OR(ISNUMBER(F51),ISNUMBER(E51),ISNUMBER(D51)),F51*'LzK - Standardwerte'!D31,\" \")","v":466.89530497411442},null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},null,null,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,18675.812198964577,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442,0,466.89530497411442]
[{"$f":"'LzK - Standardwerte'!B32","v":"Fertiger Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C32","v":0.04},null,{"$f":"$H$79*$D$52","v":144400},{"$f":"IF('LzK - Standardwerte'!H32>1%,'LzK - Standardwerte'!H32,\" \")","v":0.4},{"$f":"$H$79*G52*$D$52","v":57760},{"$f":"'LzK - Standardwerte'!F32","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F52=\" \",\" \",K52+I52)","v":2055},{"$f":"IFERROR(IF(AND(L52>0,SUM(L52,'LzK - Standardwerte'!$F32)<$JF$21),L52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M52>0,SUM(M52,'LzK - Standardwerte'!$F32)<$JF$21),M52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N52>0,SUM(N52,'LzK - Standardwerte'!$F32)<$JF$21),N52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O52>0,SUM(O52,'LzK - Standardwerte'!$F32)<$JF$21),O52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P52>0,SUM(P52,'LzK - Standardwerte'!$F32)<$JF$21),P52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q52>0,SUM(Q52,'LzK - Standardwerte'!$F32)<$JF$21),Q52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R52>0,SUM(R52,'LzK - Standardwerte'!$F32)<$JF$21),R52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(OR(ISNUMBER(F52),ISNUMBER(E52),ISNUMBER(D52)),F52*'LzK - Standardwerte'!D32,\" \")","v":722},null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},null,null,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,57760,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,57760,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,57760,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722,0,722]
[{"$f":"'LzK - Standardwerte'!B33","v":"Wandbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C33","v":0.05},null,{"$f":"$H$79*$D$53","v":180500},{"$f":"IF('LzK - Standardwerte'!H33>1%,'LzK - Standardwerte'!H33,\" \")","v":0.4},{"$f":"$H$79*G53*$D$53","v":72200},{"$f":"'LzK - Standardwerte'!F33","v":20},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F53=\" \",\" \",K53+I53)","v":2045},{"$f":"IFERROR(IF(AND(L53>0,SUM(L53,'LzK - Standardwerte'!$F33)<$JF$21),L53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2065},{"$f":"IFERROR(IF(AND(M53>0,SUM(M53,'LzK - Standardwerte'!$F33)<$JF$21),M53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(N53>0,SUM(N53,'LzK - Standardwerte'!$F33)<$JF$21),N53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(O53>0,SUM(O53,'LzK - Standardwerte'!$F33)<$JF$21),O53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(P53>0,SUM(P53,'LzK - Standardwerte'!$F33)<$JF$21),P53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q53>0,SUM(Q53,'LzK - Standardwerte'!$F33)<$JF$21),Q53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R53>0,SUM(R53,'LzK - Standardwerte'!$F33)<$JF$21),R53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},"2045 2065 2085 2105 2125      ",{"$f":"IF(OR(ISNUMBER(F53),ISNUMBER(E53),ISNUMBER(D53)),F53*'LzK - Standardwerte'!D33,\" \")","v":902.5},null,{"$f":"$A$53","v":"Wandbekleidung"},0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,null,{"$f":"$A$53","v":"Wandbekleidung"},null,null,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,72200,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,72200,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,72200,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,72200,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,72200,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5,0,902.5]
[{"$f":"'LzK - Standardwerte'!B34","v":"Deckenbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C34","v":0.03},null,{"$f":"$H$79*$D$54","v":108300},{"$f":"IF('LzK - Standardwerte'!H34>1%,'LzK - Standardwerte'!H34,\" \")","v":0.4},{"$f":"$H$79*G54*$D$54","v":43320},{"$f":"'LzK - Standardwerte'!F34","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F54=\" \",\" \",K54+I54)","v":2055},{"$f":"IFERROR(IF(AND(L54>0,SUM(L54,'LzK - Standardwerte'!$F34)<$JF$21),L54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M54>0,SUM(M54,'LzK - Standardwerte'!$F34)<$JF$21),M54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N54>0,SUM(N54,'LzK - Standardwerte'!$F34)<$JF$21),N54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O54>0,SUM(O54,'LzK - Standardwerte'!$F34)<$JF$21),O54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P54>0,SUM(P54,'LzK - Standardwerte'!$F34)<$JF$21),P54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q54>0,SUM(Q54,'LzK - Standardwerte'!$F34)<$JF$21),Q54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R54>0,SUM(R54,'LzK - Standardwerte'!$F34)<$JF$21),R54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(OR(ISNUMBER(F54),ISNUMBER(E54),ISNUMBER(D54)),F54*'LzK - Standardwerte'!D34,\" \")","v":541.5},null,{"$f":"$A$54","v":"Deckenbekleidung"},0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,null,{"$f":"$A$54","v":"Deckenbekleidung"},null,null,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,43320,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,43320,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,43320,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5,0,541.5]
[{"$f":"'LzK - Standardwerte'!B35","v":"Einbauten"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(L55>0,SUM(L55,'LzK - Standardwerte'!$F35)<$JF$21),L55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M55>0,SUM(M55,'LzK - Standardwerte'!$F35)<$JF$21),M55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N55>0,SUM(N55,'LzK - Standardwerte'!$F35)<$JF$21),N55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O55>0,SUM(O55,'LzK - Standardwerte'!$F35)<$JF$21),O55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P55>0,SUM(P55,'LzK - Standardwerte'!$F35)<$JF$21),P55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q55>0,SUM(Q55,'LzK - Standardwerte'!$F35)<$JF$21),Q55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R55>0,SUM(R55,'LzK - Standardwerte'!$F35)<$JF$21),R55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F55),ISNUMBER(E55),ISNUMBER(D55)),F55*'LzK - Standardwerte'!D35,\" \")","v":" "},null,{"$f":"$A$55","v":"Einbauten"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$55","v":"Einbauten"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B36","v":"Einbauschrank, Regal"},null,null,null,{"$f":"'LzK - Standardwerte'!C36","v":1.7809800486211266E-2},{"$f":"IF(C56<1,\" \",($H$80*E56))","v":" "},{"$f":"IF('LzK - Standardwerte'!H36>1%,'LzK - Standardwerte'!H36,\" \")","v":0.6},{"$f":"IF(C56=\" \",\" \",($H$79*G56*E56))","v":38576.027853133601},{"$f":"'LzK - Standardwerte'!F36","v":60},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F56=\" \",\" \",K56+I56)","v":" "},{"$f":"IFERROR(IF(AND(L56>0,SUM(L56,'LzK - Standardwerte'!$F36)<$JF$21),L56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M56>0,SUM(M56,'LzK - Standardwerte'!$F36)<$JF$21),M56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N56>0,SUM(N56,'LzK - Standardwerte'!$F36)<$JF$21),N56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O56>0,SUM(O56,'LzK - Standardwerte'!$F36)<$JF$21),O56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P56>0,SUM(P56,'LzK - Standardwerte'!$F36)<$JF$21),P56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q56>0,SUM(Q56,'LzK - Standardwerte'!$F36)<$JF$21),Q56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R56>0,SUM(R56,'LzK - Standardwerte'!$F36)<$JF$21),R56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C56),F56*'LzK - Standardwerte'!D36,\" \")","v":" "},null,{"$f":"$A$56","v":"Einbauschrank, Regal"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$56","v":"Einbauschrank, Regal"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B37","v":"Einbauküche"},null,null,{"$f":"'LzK - Standardwerte'!C37","v":0.05},{"$f":"D57+E56","v":6.7809800486211269E-2},{"$f":"IF($C$56>0,($H$79*$D$57),$H$79*$E$57)","v":244793.37975522268},{"$f":"IF('LzK - Standardwerte'!H37>1%,'LzK - Standardwerte'!H37,\" \")","v":0.6},{"$f":"IF($C$56>0,($H$79*G57*$D$57),$H$79*G57*$E$57)","v":146876.02785313362},{"$f":"'LzK - Standardwerte'!F37","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F57=\" \",\" \",K57+I57)","v":2050},{"$f":"IFERROR(IF(AND(L57>0,SUM(L57,'LzK - Standardwerte'!$F37)<$JF$21),L57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M57>0,SUM(M57,'LzK - Standardwerte'!$F37)<$JF$21),M57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N57>0,SUM(N57,'LzK - Standardwerte'!$F37)<$JF$21),N57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O57>0,SUM(O57,'LzK - Standardwerte'!$F37)<$JF$21),O57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P57>0,SUM(P57,'LzK - Standardwerte'!$F37)<$JF$21),P57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q57>0,SUM(Q57,'LzK - Standardwerte'!$F37)<$JF$21),Q57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R57>0,SUM(R57,'LzK - Standardwerte'!$F37)<$JF$21),R57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F57),ISNUMBER(E57),ISNUMBER(D57)),F57*'LzK - Standardwerte'!D37,\" \")","v":1223.9668987761133},null,{"$f":"$A$57","v":"Einbauküche"},0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,null,{"$f":"$A$57","v":"Einbauküche"},null,null,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,146876.02785313362,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,146876.02785313362,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,146876.02785313362,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,146876.02785313362,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133,0,1223.9668987761133]
[]
["Bauwerkskosten",null,null,null,null,null,{"$f":"H59/H79","v":0.49247470388485526},{"$f":"SUM(H23:H57)","v":1777833.6810243274},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U22:U57)","v":24135.305232171879},null,"Total",{"$f":"SUM(X23:X57)","v":0},24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,null,"Total",{"$f":"AT65","v":30000},{"$f":"AU72","v":24000},{"$f":"SUM(AV23:AV57)","v":0},24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,72200,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,340011.02785313362,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,296020,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,75865.625206768324,24135.305232171879,0,24135.305232171879,0,24135.305232171879,{"$f":"SUM(DH23:DH57)","v":0},24135.305232171879,0,24135.305232171879,167122.5723686954,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,96097.615543631895,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,397771.02785313362,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,413345,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,{"$f":"SUM(FT23:FT57)","v":75865.625206768324},24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,859851.02785313362,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,167122.5723686954,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,392117.61554363189,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,488646.84005209821,24135.305232171879,0,24135.305232171879,{"$f":"SUM(IF23:IF57)","v":0},24135.305232171879,0,24135.305232171879,0,24135.305232171879,75865.625206768324,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879,0,24135.305232171879]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS zum jeweiligen Zeitpunkt",null,null,{"$f":"AV59/((1+$H$84)^(AV20-10))","v":0},null,{"$f":"AX59/((1+$H$84)^(AX20-10))","v":0},null,{"$f":"AZ59/((1+$H$84)^(AZ20-10))","v":0},null,{"$f":"BB59/((1+$H$84)^(BB20-10))","v":0},null,{"$f":"BD59/((1+$H$84)^(BD20-10))","v":0},null,{"$f":"BF59/((1+$H$84)^(BF20-10))","v":0},null,{"$f":"BH59/((1+$H$84)^(BH20-10))","v":0},null,{"$f":"BJ59/((1+$H$84)^(BJ20-10))","v":0},null,{"$f":"BL59/((1+$H$84)^(BL20-10))","v":0},null,{"$f":"BN59/((1+$H$84)^(BN20-10))","v":0},null,{"$f":"BP59/((1+$H$84)^(BP20-10))","v":0},null,{"$f":"BR59/((1+$H$84)^(BR20-10))","v":0},null,{"$f":"BT59/((1+$H$84)^(BT20-10))","v":0},null,{"$f":"BV59/((1+$H$84)^(BV20-10))","v":0},null,{"$f":"BX59/((1+$H$84)^(BX20-10))","v":52092.327298743643},null,{"$f":"BZ59/((1+$H$84)^(BZ20-10))","v":0},null,{"$f":"CB59/((1+$H$84)^(CB20-10))","v":0},null,{"$f":"CD59/((1+$H$84)^(CD20-10))","v":0},null,{"$f":"CF59/((1+$H$84)^(CF20-10))","v":0},null,{"$f":"CH59/((1+$H$84)^(CH20-10))","v":220026.54899382594},null,{"$f":"CJ59/((1+$H$84)^(CJ20-10))","v":0},null,{"$f":"CL59/((1+$H$84)^(CL20-10))","v":0},null,{"$f":"CN59/((1+$H$84)^(CN20-10))","v":0},null,{"$f":"CP59/((1+$H$84)^(CP20-10))","v":0},null,{"$f":"CR59/((1+$H$84)^(CR20-10))","v":171810.08762266696},null,{"$f":"CT59/((1+$H$84)^(CT20-10))","v":0},null,{"$f":"CV59/((1+$H$84)^(CV20-10))","v":0},null,{"$f":"CX59/((1+$H$84)^(CX20-10))","v":0},null,{"$f":"CZ59/((1+$H$84)^(CZ20-10))","v":0},null,{"$f":"DB59/((1+$H$84)^(DB20-10))","v":39492.821947343247},null,{"$f":"DD59/((1+$H$84)^(DD20-10))","v":0},null,{"$f":"DF59/((1+$H$84)^(DF20-10))","v":0},null,{"$f":"DH59/((1+$H$84)^(DH20-10))","v":0},null,{"$f":"DJ59/((1+$H$84)^(DJ20-10))","v":0},null,{"$f":"DL59/((1+$H$84)^(DL20-10))","v":78028.589932082381},null,{"$f":"DN59/((1+$H$84)^(DN20-10))","v":0},null,{"$f":"DP59/((1+$H$84)^(DP20-10))","v":0},null,{"$f":"DR59/((1+$H$84)^(DR20-10))","v":0},null,{"$f":"DT59/((1+$H$84)^(DT20-10))","v":0},null,{"$f":"DV59/((1+$H$84)^(DV20-10))","v":40241.742686278238},null,{"$f":"DX59/((1+$H$84)^(DX20-10))","v":0},null,{"$f":"DZ59/((1+$H$84)^(DZ20-10))","v":0},null,{"$f":"EB59/((1+$H$84)^(EB20-10))","v":0},null,{"$f":"ED59/((1+$H$84)^(ED20-10))","v":0},null,{"$f":"EF59/((1+$H$84)^(EF20-10))","v":149397.33024039544},null,{"$f":"EH59/((1+$H$84)^(EH20-10))","v":0},null,{"$f":"EJ59/((1+$H$84)^(EJ20-10))","v":0},null,{"$f":"EL59/((1+$H$84)^(EL20-10))","v":0},null,{"$f":"EN59/((1+$H$84)^(EN20-10))","v":0},null,{"$f":"EP59/((1+$H$84)^(EP20-10))","v":0},null,{"$f":"ER59/((1+$H$84)^(ER20-10))","v":0},null,{"$f":"ET59/((1+$H$84)^(ET20-10))","v":0},null,{"$f":"EV59/((1+$H$84)^(EV20-10))","v":0},null,{"$f":"EX59/((1+$H$84)^(EX20-10))","v":0},null,{"$f":"EZ59/((1+$H$84)^(EZ20-10))","v":124885.90336057899},null,{"$f":"FB59/((1+$H$84)^(FB20-10))","v":0},null,{"$f":"FD59/((1+$H$84)^(FD20-10))","v":0},null,{"$f":"FF59/((1+$H$84)^(FF20-10))","v":0},null,{"$f":"FH59/((1+$H$84)^(FH20-10))","v":0},null,{"$f":"FJ59/((1+$H$84)^(FJ20-10))","v":0},null,{"$f":"FL59/((1+$H$84)^(FL20-10))","v":0},null,{"$f":"FN59/((1+$H$84)^(FN20-10))","v":0},null,{"$f":"FP59/((1+$H$84)^(FP20-10))","v":0},null,{"$f":"FR59/((1+$H$84)^(FR20-10))","v":0},null,{"$f":"FT59/((1+$H$84)^(FT20-10))","v":18438.976646383973},null,{"$f":"FV59/((1+$H$84)^(FV20-10))","v":0},null,{"$f":"FX59/((1+$H$84)^(FX20-10))","v":0},null,{"$f":"FZ59/((1+$H$84)^(FZ20-10))","v":0},null,{"$f":"GB59/((1+$H$84)^(GB20-10))","v":0},null,{"$f":"GD59/((1+$H$84)^(GD20-10))","v":187439.23747887855},null,{"$f":"GF59/((1+$H$84)^(GF20-10))","v":0},null,{"$f":"GH59/((1+$H$84)^(GH20-10))","v":0},null,{"$f":"GJ59/((1+$H$84)^(GJ20-10))","v":0},null,{"$f":"GL59/((1+$H$84)^(GL20-10))","v":0},null,{"$f":"GN59/((1+$H$84)^(GN20-10))","v":32675.175345992848},null,{"$f":"GP59/((1+$H$84)^(GP20-10))","v":0},null,{"$f":"GR59/((1+$H$84)^(GR20-10))","v":0},null,{"$f":"GT59/((1+$H$84)^(GT20-10))","v":0},null,{"$f":"GV59/((1+$H$84)^(GV20-10))","v":0},null,{"$f":"GX59/((1+$H$84)^(GX20-10))","v":0},null,{"$f":"GZ59/((1+$H$84)^(GZ20-10))","v":0},null,{"$f":"HB59/((1+$H$84)^(HB20-10))","v":0},null,{"$f":"HD59/((1+$H$84)^(HD20-10))","v":0},null,{"$f":"HF59/((1+$H$84)^(HF20-10))","v":0},null,{"$f":"HH59/((1+$H$84)^(HH20-10))","v":61672.309215188281},null,{"$f":"HJ59/((1+$H$84)^(HJ20-10))","v":0},null,{"$f":"HL59/((1+$H$84)^(HL20-10))","v":0},null,{"$f":"HN59/((1+$H$84)^(HN20-10))","v":0},null,{"$f":"HP59/((1+$H$84)^(HP20-10))","v":0},null,{"$f":"HR59/((1+$H$84)^(HR20-10))","v":0},null,{"$f":"HT59/((1+$H$84)^(HT20-10))","v":0},null,{"$f":"HV59/((1+$H$84)^(HV20-10))","v":0},null,{"$f":"HX59/((1+$H$84)^(HX20-10))","v":0},null,{"$f":"HZ59/((1+$H$84)^(HZ20-10))","v":0},null,{"$f":"IB59/((1+$H$84)^(IB20-10))","v":61824.411887729802},null,{"$f":"ID59/((1+$H$84)^(ID20-10))","v":0},null,{"$f":"IF59/((1+$H$84)^(IF20-10))","v":0},null,{"$f":"IH59/((1+$H$84)^(IH20-10))","v":0},null,{"$f":"IJ59/((1+$H$84)^(IJ20-10))","v":0},null,{"$f":"IL59/((1+$H$84)^(IL20-10))","v":8609.0545826079051},null,{"$f":"IN59/((1+$H$84)^(IN20-10))","v":0},null,{"$f":"IP59/((1+$H$84)^(IP20-10))","v":0},null,{"$f":"IR59/((1+$H$84)^(IR20-10))","v":0},null,{"$f":"IT59/((1+$H$84)^(IT20-10))","v":0},null,{"$f":"IV59/((1+$H$84)^(IV20-10))","v":0},null,{"$f":"IX59/((1+$H$84)^(IX20-10))","v":0},null,{"$f":"IZ59/((1+$H$84)^(IZ20-10))","v":0},null,{"$f":"JB59/((1+$H$84)^(JB20-10))","v":0},null,{"$f":"JD59/((1+$H$84)^(JD20-10))","v":0},null,{"$f":"JF59/((1+$H$84)^(JF20-10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS Total (11+)",{"$f":"ROUND(SUM(AV63:JG63),-3)","v":1247000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IS Total (11+)",{"$f":"ROUND(AT64*H82,-3)","v":30000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",{"$f":"AT65/H79","v":8.3102493074792248E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",{"$f":"AT65/H87","v":28.445006321112515}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH zum jeweiligen Zeitpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte IH je Periode (11+)",null,null,null,{"$f":"AW59/((1+$H$84)^(AV20-10))","v":23615.758544199489},null,{"$f":"AY59/((1+$H$84)^(AX20-10))","v":23107.395835811636},null,{"$f":"BA59/((1+$H$84)^(AZ20-10))","v":22609.97635598007},null,{"$f":"BC59/((1+$H$84)^(BB20-10))","v":22123.264536184022},null,{"$f":"BE59/((1+$H$84)^(BD20-10))","v":21647.029878849338},null,{"$f":"BG59/((1+$H$84)^(BF20-10))","v":21181.046848189177},null,{"$f":"BI59/((1+$H$84)^(BH20-10))","v":20725.094763394496},null,{"$f":"BK59/((1+$H$84)^(BJ20-10))","v":20278.957694123772},null,{"$f":"BM59/((1+$H$84)^(BL20-10))","v":19842.424358242439},null,{"$f":"BO59/((1+$H$84)^(BN20-10))","v":19415.288021763638},null,{"$f":"BQ59/((1+$H$84)^(BP20-10))","v":18997.346400942894},null,{"$f":"BS59/((1+$H$84)^(BR20-10))","v":18588.401566480326},null,{"$f":"BU59/((1+$H$84)^(BT20-10))","v":18188.259849785056},null,{"$f":"BW59/((1+$H$84)^(BV20-10))","v":17796.731751257394},null,{"$f":"BY59/((1+$H$84)^(BX20-10))","v":17413.631850545393},null,{"$f":"CA59/((1+$H$84)^(BZ20-10))","v":17038.778718733261},null,{"$f":"CC59/((1+$H$84)^(CB20-10))","v":16671.994832420023},null,{"$f":"CE59/((1+$H$84)^(CD20-10))","v":16313.106489647771},null,{"$f":"CG59/((1+$H$84)^(CF20-10))","v":15961.943727639697},null,{"$f":"CI59/((1+$H$84)^(CH20-10))","v":15618.340242308901},null,{"$f":"CK59/((1+$H$84)^(CJ20-10))","v":15282.133309499903},null,{"$f":"CM59/((1+$H$84)^(CL20-10))","v":14953.163707925542},null,{"$f":"CO59/((1+$H$84)^(CN20-10))","v":14631.275643762761},null,{"$f":"CQ59/((1+$H$84)^(CP20-10))","v":14316.316676871586},null,{"$f":"CS59/((1+$H$84)^(CR20-10))","v":14008.137648602335},null,{"$f":"CU59/((1+$H$84)^(CT20-10))","v":13706.592611156882},null,{"$f":"CW59/((1+$H$84)^(CV20-10))","v":13411.53875847053},null,{"$f":"CY59/((1+$H$84)^(CX20-10))","v":13122.836358581731},null,{"$f":"DA59/((1+$H$84)^(CZ20-10))","v":12840.348687457663},null,{"$f":"DC59/((1+$H$84)^(DB20-10))","v":12563.94196424429},null,{"$f":"DE59/((1+$H$84)^(DD20-10))","v":12293.485287910264},null,{"$f":"DG59/((1+$H$84)^(DF20-10))","v":12028.850575254661},null,{"$f":"DI59/((1+$H$84)^(DH20-10))","v":11769.912500249178},null,{"$f":"DK59/((1+$H$84)^(DJ20-10))","v":11516.548434686087},null,{"$f":"DM59/((1+$H$84)^(DL20-10))","v":11268.638390103803},null,{"$f":"DO59/((1+$H$84)^(DN20-10))","v":11026.064960962623},null,{"$f":"DQ59/((1+$H$84)^(DP20-10))","v":10788.713269043663},null,{"$f":"DS59/((1+$H$84)^(DR20-10))","v":10556.47090904468},null,{"$f":"DU59/((1+$H$84)^(DT20-10))","v":10329.227895347047},null,{"$f":"DW59/((1+$H$84)^(DV20-10))","v":10106.876609928615},null,{"$f":"DY59/((1+$H$84)^(DX20-10))","v":9889.3117513978614},null,{"$f":"EA59/((1+$H$84)^(DZ20-10))","v":9676.4302851251086},null,{"$f":"EC59/((1+$H$84)^(EB20-10))","v":9468.1313944472695},null,{"$f":"EE59/((1+$H$84)^(ED20-10))","v":9264.3164329229639},null,{"$f":"EG59/((1+$H$84)^(EF20-10))","v":9064.8888776154236},null,{"$f":"EI59/((1+$H$84)^(EH20-10))","v":8869.7542833810421},null,{"$f":"EK59/((1+$H$84)^(EJ20-10))","v":8678.8202381419196},null,{"$f":"EM59/((1+$H$84)^(EL20-10))","v":8491.9963191212519},null,{"$f":"EO59/((1+$H$84)^(EN20-10))","v":8309.1940500207929},null,{"$f":"EQ59/((1+$H$84)^(EP20-10))","v":8130.3268591201513},null,{"$f":"ES59/((1+$H$84)^(ER20-10))","v":7955.310038278034},null,{"$f":"EU59/((1+$H$84)^(ET20-10))","v":7784.0607028160794},null,{"$f":"EW59/((1+$H$84)^(EV20-10))","v":7616.497752266223},null,{"$f":"EY59/((1+$H$84)^(EX20-10))","v":7452.5418319630362},null,{"$f":"FA59/((1+$H$84)^(EZ20-10))","v":7292.1152954628542},null,{"$f":"FC59/((1+$H$84)^(FB20-10))","v":7135.1421677718718},null,{"$f":"FE59/((1+$H$84)^(FD20-10))","v":6981.5481093658245},null,{"$f":"FG59/((1+$H$84)^(FF20-10))","v":6831.2603809841712},null,{"$f":"FI59/((1+$H$84)^(FH20-10))","v":6684.2078091821641},null,{"$f":"FK59/((1+$H$84)^(FJ20-10))","v":6540.3207526244269},null,{"$f":"FM59/((1+$H$84)^(FL20-10))","v":6399.531069104135},null,{"$f":"FO59/((1+$H$84)^(FN20-10))","v":6261.7720832721488},null,{"$f":"FQ59/((1+$H$84)^(FP20-10))","v":6126.9785550608103},null,{"$f":"FS59/((1+$H$84)^(FR20-10))","v":5995.0866487874864},null,{"$f":"FU59/((1+$H$84)^(FT20-10))","v":5866.0339029231773},null,{"$f":"FW59/((1+$H$84)^(FV20-10))","v":5739.759200511915},null,{"$f":"FY59/((1+$H$84)^(FX20-10))","v":5616.2027402269223},null,{"$f":"GA59/((1+$H$84)^(FZ20-10))","v":5495.3060080498262},null,{"$f":"GC59/((1+$H$84)^(GB20-10))","v":5377.0117495595159},null,{"$f":"GE59/((1+$H$84)^(GD20-10))","v":5261.2639428175316},null,{"$f":"GG59/((1+$H$84)^(GF20-10))","v":5148.0077718371149},null,{"$f":"GI59/((1+$H$84)^(GH20-10))","v":5037.1896006233992},null,{"$f":"GK59/((1+$H$84)^(GJ20-10))","v":4928.7569477724064},null,{"$f":"GM59/((1+$H$84)^(GL20-10))","v":4822.6584616168357},null,{"$f":"GO59/((1+$H$84)^(GN20-10))","v":4718.8438959068835},null,{"$f":"GQ59/((1+$H$84)^(GP20-10))","v":4617.2640860145639},null,{"$f":"GS59/((1+$H$84)^(GR20-10))","v":4517.870925650258},null,{"$f":"GU59/((1+$H$84)^(GT20-10))","v":4420.6173440804878},null,{"$f":"GW59/((1+$H$84)^(GV20-10))","v":4325.4572838360937},null,{"$f":"GY59/((1+$H$84)^(GX20-10))","v":4232.3456789002867},null,{"$f":"HA59/((1+$H$84)^(GZ20-10))","v":4141.2384333662294},null,{"$f":"HC59/((1+$H$84)^(HB20-10))","v":4052.0924005540414},null,{"$f":"HE59/((1+$H$84)^(HD20-10))","v":3964.8653625773395},null,{"$f":"HG59/((1+$H$84)^(HF20-10))","v":3879.5160103496473},null,{"$f":"HI59/((1+$H$84)^(HH20-10))","v":3796.0039240211813},null,{"$f":"HK59/((1+$H$84)^(HJ20-10))","v":3714.2895538367725},null,{"$f":"HM59/((1+$H$84)^(HL20-10))","v":3634.3342014058439},null,{"$f":"HO59/((1+$H$84)^(HN20-10))","v":3556.1000013755806},null,{"$f":"HQ59/((1+$H$84)^(HP20-10))","v":3479.5499034986115},null,{"$f":"HS59/((1+$H$84)^(HR20-10))","v":3404.6476550867037},null,{"$f":"HU59/((1+$H$84)^(HT20-10))","v":3331.3577838421756},null,{"$f":"HW59/((1+$H$84)^(HV20-10))","v":3259.6455810588805},null,{"$f":"HY59/((1+$H$84)^(HX20-10))","v":3189.4770851848143},null,{"$f":"IA59/((1+$H$84)^(HZ20-10))","v":3120.8190657385662},null,{"$f":"IC59/((1+$H$84)^(IB20-10))","v":3053.6390075719823},null,{"$f":"IE59/((1+$H$84)^(ID20-10))","v":2987.9050954716072},null,{"$f":"IG59/((1+$H$84)^(IF20-10))","v":2923.5861990915919},null,{"$f":"II59/((1+$H$84)^(IH20-10))","v":2860.651858210952},null,{"$f":"IK59/((1+$H$84)^(IJ20-10))","v":2799.0722683081713},null,{"$f":"IM59/((1+$H$84)^(IL20-10))","v":2738.8182664463516},null,{"$f":"IO59/((1+$H$84)^(IN20-10))","v":2679.8613174621833},null,{"$f":"IQ59/((1+$H$84)^(IP20-10))","v":2622.1735004522343},null,{"$f":"IS59/((1+$H$84)^(IR20-10))","v":2565.7274955501316},null,{"$f":"IU59/((1+$H$84)^(IT20-10))","v":2510.4965709883868},null,{"$f":"IW59/((1+$H$84)^(IV20-10))","v":2456.4545704387347},null,{"$f":"IY59/((1+$H$84)^(IX20-10))","v":2403.575900624985},null,{"$f":"JA59/((1+$H$84)^(IZ20-10))","v":2351.8355192025292},null,{"$f":"JC59/((1+$H$84)^(JB20-10))","v":2301.2089228987566},null,{"$f":"JE59/((1+$H$84)^(JD20-10))","v":2251.6721359087637},null,{"$f":"JG59/((1+$H$84)^(JF20-10))","v":2203.201698540865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH Total (11+)",null,{"$f":"ROUND(SUM(AV70:JG70),-3)","v":997000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IH Total (11+)",null,{"$f":"ROUND(AU71*H82,-3)","v":24000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",null,{"$f":"AU72/H79","v":6.6481994459833792E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",null,{"$f":"AU72/H87","v":22.756005056890011}]
[]
[]
[]
[]
["Bauwerkskosten",null,null,null,null,null,null,{"$f":"Aufstockung!J66","v":3610000},"CHF"]
["Anlagekosten",null,null,null,null,null,null,{"$f":"Aufstockung!J68","v":5030000},"CHF"]
["Kalkulationszinssatz (real)",null,null,null,null,null,null,{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Annuitätsfaktor",null,null,null,null,null,null,{"$f":"((1+$H$81)^$H$86*$H$81)/((1+$H$81)^$H$86-1)","v":2.4210022275956051E-2}]
["Teuerung",null,null,null,null,null,null,{"$f":"Grundlagen!B86","v":0}]
["Kalkulationszinssatz (nominal)",null,null,null,null,null,null,{"$f":"H81+H83","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",null,null,null,null,null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",null,null,null,null,null,null,{"$f":"H85-10","v":110},"Jahre"]
["Hauptnutzfläche (gem. Mieterspiegel)",null,null,null,null,null,null,{"$f":"SUM(Mieterspiegel!AX30:AX49)","v":1054.6666666666667},"m2"]
[]
["Investitionsjahr",null,null,null,null,null,null,{"$f":"Grundlagen!B11","v":2025}]

{"sheet":"LzK - Ersatzneubau","index":39,"n_rows":89,"n_cols":267,"rows_kept":89,"cut":false,"hidden":true,"merged":[[2,2,2,4],[2,5,2,6],[2,7,13,10],[3,2,3,4],[3,5,3,6],[4,2,4,4],[4,5,4,6],[5,2,5,4],[5,5,5,6],[6,2,6,4],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[6,5,6,6],[7,2,7,4],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[19,2,19,5],[19,6,19,7],[19,11,19,18],[19,23,19,24],[19,25,19,26],[19,27,19,28],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[19,41,19,42],[19,45,19,46],[19,47,19,48],[19,49,19,50],[19,51,19,52],[19,53,19,54],[19,29,19,30],[19,31,19,32],[19,33,19,34],[19,35,19,36],[19,37,19,38],[19,39,19,40],[19,67,19,68],[19,69,19,70],[19,71,19,72],[19,73,19,74],[19,75,19,76],[19,77,19,78],[19,55,19,56],[19,57,19,58],[19,59,19,60],[19,61,19,62],[19,63,19,64],[19,65,19,66],[19,91,19,92],[19,93,19,94],[19,95,19,96],[19,97,19,98],[19,99,19,100],[19,101,19,102],[19,79,19,80],[19,81,19,82],[19,83,19,84],[19,85,19,86],[19,87,19,88],[19,89,19,90],[19,115,19,116],[19,117,19,118],[19,119,19,120],[19,121,19,122],[19,123,19,124],[19,125,19,126],[19,103,19,104],[19,105,19,106],[19,107,19,108],[19,109,19,110],[19,111,19,112],[19,113,19,114],[19,139,19,140],[19,141,19,142],[19,143,19,144],[19,145,19,146],[19,147,19,148],[19,149,19,150],[19,127,19,128],[19,129,19,130],[19,131,19,132],[19,133,19,134],[19,135,19,136],[19,137,19,138],[19,163,19,164],[19,165,19,166],[19,167,19,168],[19,169,19,170],[19,171,19,172],[19,173,19,174],[19,151,19,152],[19,153,19,154],[19,155,19,156],[19,157,19,158],[19,159,19,160],[19,161,19,162],[19,187,19,188],[19,189,19,190],[19,191,19,192],[19,193,19,194],[19,195,19,196],[19,197,19,198],[19,175,19,176],[19,177,19,178],[19,179,19,180],[19,181,19,182],[19,183,19,184],[19,185,19,186],[19,211,19,212],[19,213,19,214],[19,215,19,216],[19,217,19,218],[19,219,19,220],[19,221,19,222],[19,199,19,200],[19,201,19,202],[19,203,19,204],[19,205,19,206],[19,207,19,208],[19,209,19,210],[19,235,19,236],[19,237,19,238],[19,239,19,240],[19,241,19,242],[19,243,19,244],[19,245,19,246],[19,223,19,224],[19,225,19,226],[19,227,19,228],[19,229,19,230],[19,231,19,232],[19,233,19,234],[19,259,19,260],[19,261,19,262],[19,263,19,264],[19,265,19,266],[19,267,19,268],[19,269,19,270],[19,247,19,248],[19,249,19,250],[19,251,19,252],[19,253,19,254],[19,255,19,256],[19,257,19,258],[19,283,19,284],[19,285,19,286],[19,287,19,288],[19,289,19,290],[19,291,19,292],[19,293,19,294],[19,271,19,272],[19,273,19,274],[19,275,19,276],[19,277,19,278],[19,279,19,280],[19,281,19,282],[19,307,19,308],[19,309,19,310],[19,311,19,312],[19,313,19,314],[19,315,19,316],[19,317,19,318],[19,295,19,296],[19,297,19,298],[19,299,19,300],[19,301,19,302],[19,303,19,304],[19,305,19,306],[19,331,19,332],[19,333,19,334],[19,335,19,336],[19,337,19,338],[19,339,19,340],[19,341,19,342],[19,319,19,320],[19,321,19,322],[19,323,19,324],[19,325,19,326],[19,327,19,328],[19,329,19,330],[19,355,19,356],[19,357,19,358],[19,359,19,360],[19,361,19,362],[19,363,19,364],[19,365,19,366],[19,343,19,344],[19,345,19,346],[19,347,19,348],[19,349,19,350],[19,351,19,352],[19,353,19,354],[19,379,19,380],[19,381,19,382],[19,383,19,384],[19,385,19,386],[19,387,19,388],[19,389,19,390],[19,367,19,368],[19,369,19,370],[19,371,19,372],[19,373,19,374],[19,375,19,376],[19,377,19,378],[19,403,19,404],[19,405,19,406],[19,407,19,408],[19,409,19,410],[19,411,19,412],[19,413,19,414],[19,391,19,392],[19,393,19,394],[19,395,19,396],[19,397,19,398],[19,399,19,400],[19,401,19,402],[19,427,19,428],[19,429,19,430],[19,431,19,432],[19,433,19,434],[19,435,19,436],[19,437,19,438],[19,415,19,416],[19,417,19,418],[19,419,19,420],[19,421,19,422],[19,423,19,424],[19,425,19,426],[19,451,19,452],[19,453,19,454],[19,455,19,456],[19,457,19,458],[19,459,19,460],[19,461,19,462],[19,439,19,440],[19,441,19,442],[19,443,19,444],[19,445,19,446],[19,447,19,448],[19,449,19,450],[19,475,19,476],[19,477,19,478],[19,479,19,480],[19,481,19,482],[19,483,19,484],[19,485,19,486],[19,463,19,464],[19,465,19,466],[19,467,19,468],[19,469,19,470],[19,471,19,472],[19,473,19,474],[19,503,19,504],[19,505,19,506],[19,507,19,508],[19,509,19,510],[19,487,19,488],[19,489,19,490],[19,491,19,492],[19,493,19,494],[19,495,19,496],[19,497,19,498],[19,535,19,536],[19,537,19,538],[19,539,19,540],[19,541,19,542],[20,3,20,4],[20,11,20,18],[20,23,20,24],[20,25,20,26],[20,27,20,28],[20,29,20,30],[19,523,19,524],[19,525,19,526],[19,527,19,528],[19,529,19,530],[19,531,19,532],[19,533,19,534],[19,511,19,512],[19,513,19,514],[19,515,19,516],[19,517,19,518],[19,519,19,520],[19,521,19,522],[19,499,19,500],[19,501,19,502],[20,45,20,46],[20,47,20,48],[20,49,20,50],[20,51,20,52],[20,53,20,54],[20,55,20,56],[20,31,20,32],[20,33,20,34],[20,35,20,36],[20,37,20,38],[20,39,20,40],[20,41,20,42],[20,69,20,70],[20,71,20,72],[20,73,20,74],[20,75,20,76],[20,77,20,78],[20,79,20,80],[20,57,20,58],[20,59,20,60],[20,61,20,62],[20,63,20,64],[20,65,20,66],[20,67,20,68],[20,93,20,94],[20,95,20,96],[20,97,20,98],[20,99,20,100],[20,101,20,102],[20,103,20,104],[20,81,20,82],[20,83,20,84],[20,85,20,86],[20,87,20,88],[20,89,20,90],[20,91,20,92],[20,117,20,118],[20,119,20,120],[20,121,20,122],[20,123,20,124],[20,125,20,126],[20,127,20,128],[20,105,20,106],[20,107,20,108],[20,109,20,110],[20,111,20,112],[20,113,20,114],[20,115,20,116],[20,141,20,142],[20,143,20,144],[20,145,20,146],[20,147,20,148],[20,149,20,150],[20,151,20,152],[20,129,20,130],[20,131,20,132],[20,133,20,134],[20,135,20,136],[20,137,20,138],[20,139,20,140],[20,165,20,166],[20,167,20,168],[20,169,20,170],[20,171,20,172],[20,173,20,174],[20,175,20,176],[20,153,20,154],[20,155,20,156],[20,157,20,158],[20,159,20,160],[20,161,20,162],[20,163,20,164],[20,189,20,190],[20,191,20,192],[20,193,20,194],[20,195,20,196],[20,197,20,198],[20,199,20,200],[20,177,20,178],[20,179,20,180],[20,181,20,182],[20,183,20,184],[20,185,20,186],[20,187,20,188],[20,213,20,214],[20,215,20,216],[20,217,20,218],[20,219,20,220],[20,221,20,222],[20,223,20,224],[20,201,20,202],[20,203,20,204],[20,205,20,206],[20,207,20,208],[20,209,20,210],[20,211,20,212],[20,237,20,238],[20,239,20,240],[20,241,20,242],[20,243,20,244],[20,245,20,246],[20,247,20,248],[20,225,20,226],[20,227,20,228],[20,229,20,230],[20,231,20,232],[20,233,20,234],[20,235,20,236],[20,261,20,262],[20,263,20,264],[20,265,20,266],[20,267,20,268],[20,269,20,270],[20,271,20,272],[20,249,20,250],[20,251,20,252],[20,253,20,254],[20,255,20,256],[20,257,20,258],[20,259,20,260],[20,285,20,286],[20,287,20,288],[20,289,20,290],[20,291,20,292],[20,293,20,294],[20,295,20,296],[20,273,20,274],[20,275,20,276],[20,277,20,278],[20,279,20,280],[20,281,20,282],[20,283,20,284],[20,309,20,310],[20,311,20,312],[20,313,20,314],[20,315,20,316],[20,317,20,318],[20,319,20,320],[20,297,20,298],[20,299,20,300],[20,301,20,302],[20,303,20,304],[20,305,20,306],[20,307,20,308],[20,333,20,334],[20,335,20,336],[20,337,20,338],[20,339,20,340],[20,341,20,342],[20,343,20,344],[20,321,20,322],[20,323,20,324],[20,325,20,326],[20,327,20,328],[20,329,20,330],[20,331,20,332],[20,357,20,358],[20,359,20,360],[20,361,20,362],[20,363,20,364],[20,365,20,366],[20,367,20,368],[20,345,20,346],[20,347,20,348],[20,349,20,350],[20,351,20,352],[20,353,20,354],[20,355,20,356],[20,381,20,382],[20,383,20,384],[20,385,20,386],[20,387,20,388],[20,389,20,390],[20,391,20,392],[20,369,20,370],[20,371,20,372],[20,373,20,374],[20,375,20,376],[20,377,20,378],[20,379,20,380],[20,405,20,406],[20,407,20,408],[20,409,20,410],[20,411,20,412],[20,413,20,414],[20,415,20,416],[20,393,20,394],[20,395,20,396],[20,397,20,398],[20,399,20,400],[20,401,20,402],[20,403,20,404],[20,429,20,430],[20,431,20,432],[20,433,20,434],[20,435,20,436],[20,437,20,438],[20,439,20,440],[20,417,20,418],[20,419,20,420],[20,421,20,422],[20,423,20,424],[20,425,20,426],[20,427,20,428],[20,453,20,454],[20,455,20,456],[20,457,20,458],[20,459,20,460],[20,461,20,462],[20,463,20,464],[20,441,20,442],[20,443,20,444],[20,445,20,446],[20,447,20,448],[20,449,20,450],[20,451,20,452],[20,477,20,478],[20,479,20,480],[20,481,20,482],[20,483,20,484],[20,485,20,486],[20,487,20,488],[20,465,20,466],[20,467,20,468],[20,469,20,470],[20,471,20,472],[20,473,20,474],[20,475,20,476],[20,523,20,524],[20,501,20,502],[20,503,20,504],[20,505,20,506],[20,507,20,508],[20,509,20,510],[20,511,20,512],[20,489,20,490],[20,491,20,492],[20,493,20,494],[20,495,20,496],[20,497,20,498],[20,499,20,500],[68,35,68,36],[68,37,68,38],[68,39,68,40],[68,41,68,42],[20,537,20,538],[20,539,20,540],[20,541,20,542],[68,23,68,24],[68,25,68,26],[68,27,68,28],[68,29,68,30],[68,31,68,32],[68,33,68,34],[20,525,20,526],[20,527,20,528],[20,529,20,530],[20,531,20,532],[20,533,20,534],[20,535,20,536],[20,513,20,514],[20,515,20,516],[20,517,20,518],[20,519,20,520],[20,521,20,522]]}
["LzK - Parameter für DCF"]
[]
["Bewertungsjahr","Jahr","Instandsetzung",null,null,"Instandhaltung"]
["Jahr 1",{"$f":"X21","v":2021},{"$f":"IF(B4=$H$89,$H$80,$X$59)","v":0},null,null,{"$f":"Y59","v":39884.669278300389}]
["Jahr 2",{"$f":"B4+1","v":2022},0,null,null,{"$f":"AA59","v":39884.669278300389}]
["Jahr 3",{"$f":"B5+1","v":2023},0,null,null,{"$f":"AC59","v":39884.669278300389}]
["Jahr 4",2024,0,null,null,{"$f":"AE59","v":39884.669278300389}]
["Jahr 5",2025,10100000,null,null,{"$f":"AG59","v":39884.669278300389}]
["Jahr 6",2026,0,null,null,{"$f":"AI59","v":39884.669278300389}]
["Jahr 7",2027,0,null,null,{"$f":"AK59","v":39884.669278300389}]
["Jahr 8",2028,0,null,null,{"$f":"AM59","v":39884.669278300389}]
["Jahr 9",2029,0,null,null,{"$f":"AO59","v":39884.669278300389}]
["Jahr 10",2030,0,null,null,{"$f":"AQ59","v":39884.669278300389}]
["Annuität Jahr 11+ (CHF/a)",null,{"$f":"$AT$65","v":47000},null,null,{"$f":"AU72","v":40000}]
["Annuität Jahr 11+ (CHF/m2a)",null,{"$f":"AT67","v":15.915658298717714},null,null,{"$f":"AU74","v":13.545241105291673}]
["Annuität Jahr 11+ (in % von GV-Wert))",null,{"$f":"AT66","v":8.1739130434782606E-3},null,null,{"$f":"AU73","v":6.956521739130435E-3}]
[]
[]
[]
["Bauteile",null,"Kennwerte",null,null,null,"Eingriffstiefe",null,"Nutzungsdauer","Baujahr","Letzte Sanierung","Nächste Instandsetzungen",null,null,null,null,null,null,null,{"$f":"L20","v":"Nächste Instandsetzungen"},"Instandhaltungskosten",null,"Bewertungsjahr",1,null,{"$f":"X20+1","v":2},null,{"$f":"Z20+1","v":3},null,{"$f":"AB20+1","v":4},null,{"$f":"AD20+1","v":5},null,{"$f":"AF20+1","v":6},null,{"$f":"AH20+1","v":7},null,{"$f":"AJ20+1","v":8},null,{"$f":"AL20+1","v":9},null,{"$f":"AN20+1","v":10},null,null,"Bewertungsjahr","11+ (Annuität)",null,{"$f":"AP20+1","v":11},null,{"$f":"AV20+1","v":12},null,{"$f":"AX20+1","v":13},null,{"$f":"AZ20+1","v":14},null,{"$f":"BB20+1","v":15},null,{"$f":"BD20+1","v":16},null,{"$f":"BF20+1","v":17},null,{"$f":"BH20+1","v":18},null,{"$f":"BJ20+1","v":19},null,{"$f":"BL20+1","v":20},null,{"$f":"BN20+1","v":21},null,{"$f":"BP20+1","v":22},null,{"$f":"BR20+1","v":23},null,{"$f":"BT20+1","v":24},null,{"$f":"BV20+1","v":25},null,{"$f":"BX20+1","v":26},null,{"$f":"BZ20+1","v":27},null,{"$f":"CB20+1","v":28},null,{"$f":"CD20+1","v":29},null,{"$f":"CF20+1","v":30},null,{"$f":"CH20+1","v":31},null,{"$f":"CJ20+1","v":32},null,{"$f":"CL20+1","v":33},null,{"$f":"CN20+1","v":34},null,{"$f":"CP20+1","v":35},null,{"$f":"CR20+1","v":36},null,{"$f":"CT20+1","v":37},null,{"$f":"CV20+1","v":38},null,{"$f":"CX20+1","v":39},null,{"$f":"CZ20+1","v":40},null,{"$f":"DB20+1","v":41},null,{"$f":"DD20+1","v":42},null,{"$f":"DF20+1","v":43},null,{"$f":"DH20+1","v":44},null,{"$f":"DJ20+1","v":45},null,{"$f":"DL20+1","v":46},null,{"$f":"DN20+1","v":47},null,{"$f":"DP20+1","v":48},null,{"$f":"DR20+1","v":49},null,{"$f":"DT20+1","v":50},null,{"$f":"DV20+1","v":51},null,{"$f":"DX20+1","v":52},null,{"$f":"DZ20+1","v":53},null,{"$f":"EB20+1","v":54},null,{"$f":"ED20+1","v":55},null,{"$f":"EF20+1","v":56},null,{"$f":"EH20+1","v":57},null,{"$f":"EJ20+1","v":58},null,{"$f":"EL20+1","v":59},null,{"$f":"EN20+1","v":60},null,{"$f":"EP20+1","v":61},null,{"$f":"ER20+1","v":62},null,{"$f":"ET20+1","v":63},null,{"$f":"EV20+1","v":64},null,{"$f":"EX20+1","v":65},null,{"$f":"EZ20+1","v":66},null,{"$f":"FB20+1","v":67},null,{"$f":"FD20+1","v":68},null,{"$f":"FF20+1","v":69},null,{"$f":"FH20+1","v":70},null,{"$f":"FJ20+1","v":71},null,{"$f":"FL20+1","v":72},null,{"$f":"FN20+1","v":73},null,{"$f":"FP20+1","v":74},null,{"$f":"FR20+1","v":75},null,{"$f":"FT20+1","v":76},null,{"$f":"FV20+1","v":77},null,{"$f":"FX20+1","v":78},null,{"$f":"FZ20+1","v":79},null,{"$f":"GB20+1","v":80},null,{"$f":"GD20+1","v":81},null,{"$f":"GF20+1","v":82},null,{"$f":"GH20+1","v":83},null,{"$f":"GJ20+1","v":84},null,{"$f":"GL20+1","v":85},null,{"$f":"GN20+1","v":86},null,{"$f":"GP20+1","v":87},null,{"$f":"GR20+1","v":88},null,{"$f":"GT20+1","v":89},null,{"$f":"GV20+1","v":90},null,{"$f":"GX20+1","v":91},null,{"$f":"GZ20+1","v":92},null,{"$f":"HB20+1","v":93},null,{"$f":"HD20+1","v":94},null,{"$f":"HF20+1","v":95},null,{"$f":"HH20+1","v":96},null,{"$f":"HJ20+1","v":97},null,{"$f":"HL20+1","v":98},null,{"$f":"HN20+1","v":99},null,{"$f":"HP20+1","v":100},null,{"$f":"HR20+1","v":101},null,{"$f":"HT20+1","v":102},null,{"$f":"HV20+1","v":103},null,{"$f":"HX20+1","v":104},null,{"$f":"HZ20+1","v":105},null,{"$f":"IB20+1","v":106},null,{"$f":"ID20+1","v":107},null,{"$f":"IF20+1","v":108},null,{"$f":"IH20+1","v":109},null,{"$f":"IJ20+1","v":110},null,{"$f":"IL20+1","v":111},null,{"$f":"IN20+1","v":112},null,{"$f":"IP20+1","v":113},null,{"$f":"IR20+1","v":114},null,{"$f":"IT20+1","v":115},null,{"$f":"IV20+1","v":116},null,{"$f":"IX20+1","v":117},null,{"$f":"IZ20+1","v":118},null,{"$f":"JB20+1","v":119},null,{"$f":"JD20+1","v":120}]
["[nach Sanierung]",null,null,"[in %]",null,"[CHF]","[in %]","[CHF]","[Jahre im Ø]","[Jahr]","[Jahr]","[Jahre]",null,null,null,null,null,null,null,{"$f":"L21","v":"[Jahre]"},"[CHF/a im Jahr 0]",null,"Jahr",{"$f":"Grundlagen!B9","v":2021},{"$f":"X21+1","v":2022},{"$f":"X21+1","v":2022},{"$f":"Z21+1","v":2023},{"$f":"Z21+1","v":2023},{"$f":"AB21+1","v":2024},{"$f":"AB21+1","v":2024},{"$f":"AD21+1","v":2025},{"$f":"AD21+1","v":2025},{"$f":"AF21+1","v":2026},{"$f":"AF21+1","v":2026},{"$f":"AH21+1","v":2027},{"$f":"AH21+1","v":2027},{"$f":"AJ21+1","v":2028},{"$f":"AJ21+1","v":2028},{"$f":"AL21+1","v":2029},{"$f":"AL21+1","v":2029},{"$f":"AN21+1","v":2030},{"$f":"AN21+1","v":2030},{"$f":"AP21+1","v":2031},null,"Jahr",{"$f":"AV21&\" - \"&JF21","v":"2031 - 2140"},null,{"$f":"AP21+1","v":2031},{"$f":"AV21+1","v":2032},{"$f":"AV21+1","v":2032},{"$f":"AX21+1","v":2033},{"$f":"AX21+1","v":2033},{"$f":"AZ21+1","v":2034},{"$f":"AZ21+1","v":2034},{"$f":"BB21+1","v":2035},{"$f":"BB21+1","v":2035},{"$f":"BD21+1","v":2036},{"$f":"BD21+1","v":2036},{"$f":"BF21+1","v":2037},{"$f":"BF21+1","v":2037},{"$f":"BH21+1","v":2038},{"$f":"BH21+1","v":2038},{"$f":"BJ21+1","v":2039},{"$f":"BJ21+1","v":2039},{"$f":"BL21+1","v":2040},{"$f":"BL21+1","v":2040},{"$f":"BN21+1","v":2041},{"$f":"BN21+1","v":2041},{"$f":"BP21+1","v":2042},{"$f":"BP21+1","v":2042},{"$f":"BR21+1","v":2043},{"$f":"BR21+1","v":2043},{"$f":"BT21+1","v":2044},{"$f":"BT21+1","v":2044},{"$f":"BV21+1","v":2045},{"$f":"BV21+1","v":2045},{"$f":"BX21+1","v":2046},{"$f":"BX21+1","v":2046},{"$f":"BZ21+1","v":2047},{"$f":"BZ21+1","v":2047},{"$f":"CB21+1","v":2048},{"$f":"CB21+1","v":2048},{"$f":"CD21+1","v":2049},{"$f":"CD21+1","v":2049},{"$f":"CF21+1","v":2050},{"$f":"CF21+1","v":2050},{"$f":"CH21+1","v":2051},{"$f":"CH21+1","v":2051},{"$f":"CJ21+1","v":2052},{"$f":"CJ21+1","v":2052},{"$f":"CL21+1","v":2053},{"$f":"CL21+1","v":2053},{"$f":"CN21+1","v":2054},{"$f":"CN21+1","v":2054},{"$f":"CP21+1","v":2055},{"$f":"CP21+1","v":2055},{"$f":"CR21+1","v":2056},{"$f":"CR21+1","v":2056},{"$f":"CT21+1","v":2057},{"$f":"CT21+1","v":2057},{"$f":"CV21+1","v":2058},{"$f":"CV21+1","v":2058},{"$f":"CX21+1","v":2059},{"$f":"CX21+1","v":2059},{"$f":"CZ21+1","v":2060},{"$f":"CZ21+1","v":2060},{"$f":"DB21+1","v":2061},{"$f":"DB21+1","v":2061},{"$f":"DD21+1","v":2062},{"$f":"DD21+1","v":2062},{"$f":"DF21+1","v":2063},{"$f":"DF21+1","v":2063},2064,{"$f":"DH21+1","v":2064},2065,{"$f":"DJ21+1","v":2065},2066,{"$f":"DL21+1","v":2066},2067,{"$f":"DN21+1","v":2067},2068,{"$f":"DP21+1","v":2068},2069,{"$f":"DR21+1","v":2069},2070,{"$f":"DT21+1","v":2070},2071,{"$f":"DV21+1","v":2071},2072,{"$f":"DX21+1","v":2072},2073,{"$f":"DZ21+1","v":2073},2074,{"$f":"EB21+1","v":2074},2075,{"$f":"ED21+1","v":2075},2076,{"$f":"EF21+1","v":2076},2077,{"$f":"EH21+1","v":2077},2078,{"$f":"EJ21+1","v":2078},2079,{"$f":"EL21+1","v":2079},2080,{"$f":"EN21+1","v":2080},2081,{"$f":"EP21+1","v":2081},2082,{"$f":"ER21+1","v":2082},2083,{"$f":"ET21+1","v":2083},2084,{"$f":"EV21+1","v":2084},2085,{"$f":"EX21+1","v":2085},2086,{"$f":"EZ21+1","v":2086},2087,{"$f":"FB21+1","v":2087},2088,{"$f":"FD21+1","v":2088},2089,{"$f":"FF21+1","v":2089},2090,{"$f":"FH21+1","v":2090},2091,{"$f":"FJ21+1","v":2091},2092,{"$f":"FL21+1","v":2092},2093,{"$f":"FN21+1","v":2093},2094,{"$f":"FP21+1","v":2094},{"$f":"FR21+1","v":2095},{"$f":"FR21+1","v":2095},2096,{"$f":"FT21+1","v":2096},2097,{"$f":"FV21+1","v":2097},2098,{"$f":"FX21+1","v":2098},2099,{"$f":"FZ21+1","v":2099},2100,{"$f":"GB21+1","v":2100},2101,{"$f":"GD21+1","v":2101},2102,{"$f":"GF21+1","v":2102},2103,{"$f":"GH21+1","v":2103},2104,{"$f":"GJ21+1","v":2104},2105,{"$f":"GL21+1","v":2105},2106,{"$f":"GN21+1","v":2106},2107,{"$f":"GP21+1","v":2107},2108,{"$f":"GR21+1","v":2108},2109,{"$f":"GT21+1","v":2109},2110,{"$f":"GV21+1","v":2110},2111,{"$f":"GX21+1","v":2111},2112,{"$f":"GZ21+1","v":2112},2113,{"$f":"HB21+1","v":2113},2114,{"$f":"HD21+1","v":2114},2115,{"$f":"HF21+1","v":2115},2116,{"$f":"HH21+1","v":2116},2117,{"$f":"HJ21+1","v":2117},2118,{"$f":"HL21+1","v":2118},2119,{"$f":"HN21+1","v":2119},2120,{"$f":"HP21+1","v":2120},2121,{"$f":"HR21+1","v":2121},2122,{"$f":"HT21+1","v":2122},2123,{"$f":"HV21+1","v":2123},2124,{"$f":"HX21+1","v":2124},2125,{"$f":"HZ21+1","v":2125},2126,{"$f":"IB21+1","v":2126},{"$f":"ID21+1","v":2127},{"$f":"ID21+1","v":2127},2128,{"$f":"IF21+1","v":2128},2129,{"$f":"IH21+1","v":2129},2130,{"$f":"IJ21+1","v":2130},2131,{"$f":"IL21+1","v":2131},2132,{"$f":"IN21+1","v":2132},2133,{"$f":"IP21+1","v":2133},2134,{"$f":"IR21+1","v":2134},2135,{"$f":"IT21+1","v":2135},2136,{"$f":"IV21+1","v":2136},2137,{"$f":"IX21+1","v":2137},2138,{"$f":"IZ21+1","v":2138},2139,{"$f":"JB21+1","v":2139},2140,{"$f":"JD21+1","v":2140},2141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH",null,null,"IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH","IS","IH"]
[{"$f":"'LzK - Standardwerte'!B3","v":"Konstruktion Gebäude"},null,null,{"$f":"'LzK - Standardwerte'!C3","v":0.36},{"$f":"D23-E24","v":0.33999999999999997},{"$f":"IF(C24>0,($H$79*E23),H79*D23)","v":1954999.9999999998},{"$f":"IF('LzK - Standardwerte'!H3>1%,'LzK - Standardwerte'!H3,\" \")","v":0.4},{"$f":"IF(C24>0,($H$79*G23*E23),H79*G23*D23)","v":781999.99999999988},{"$f":"'LzK - Standardwerte'!F3","v":75},{"$f":"Grundlagen!$B$11","v":2025},{"$f":"J23","v":2025},{"$f":"IF(F23=\" \",\" \",K23+I23)","v":2100},{"$f":"IFERROR(IF(AND(L23>0,SUM(L23,'LzK - Standardwerte'!$F3)<$JF$21),L23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M23>0,SUM(M23,'LzK - Standardwerte'!$F3)<$JF$21),M23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N23>0,SUM(N23,'LzK - Standardwerte'!$F3)<$JF$21),N23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O23>0,SUM(O23,'LzK - Standardwerte'!$F3)<$JF$21),O23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P23>0,SUM(P23,'LzK - Standardwerte'!$F3)<$JF$21),P23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q23>0,SUM(Q23,'LzK - Standardwerte'!$F3)<$JF$21),Q23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R23>0,SUM(R23,'LzK - Standardwerte'!$F3)<$JF$21),R23+'LzK - Standardwerte'!$F3,\" \"),\" \")","v":" "},{"$f":"IF(H23=\" \",\" \",L23&\" \"&M23&\" \"&N23&\" \"&O23&\" \"&P23&\" \"&Q23&\" \"&R23&\" \"&S23)","v":"2100              "},{"$f":"IF(OR(ISNUMBER(F23),ISNUMBER(E23),ISNUMBER(D23)),F23*'LzK - Standardwerte'!D3,\" \")","v":9774.9999999999982},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},{"$f":"IFERROR(IF(HLOOKUP(X$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(X$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(X$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(Z$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(Z$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(Z$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AP$20)),\" \")","v":9774.9999999999982},null,{"$f":"$A$23","v":"Konstruktion Gebäude"},null,null,{"$f":"IFERROR(IF(HLOOKUP(AV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(AZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(AZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(AZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(BZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(BZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(BZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(CZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(CZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(CZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(DZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(DZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(DZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(ED$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ED$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ED$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(ER$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ER$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ER$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(ET$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ET$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ET$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(EZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(EZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(EZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(FZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(FZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(FZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GD$20))),0)","v":781999.99999999988},{"$f":"IFERROR($U23*((1+$H$83)^(GD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(GZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(GZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(GZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(HZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(HZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(HZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(ID$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(ID$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(ID$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IF$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IH$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IH$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IH$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IJ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IJ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IJ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IL$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IL$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IL$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IN$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IN$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IN$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IP$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IP$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IP$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IR$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IR$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IR$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IT$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IT$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IT$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IV$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IV$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IV$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IX$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IX$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IX$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(IZ$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(IZ$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(IZ$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(JB$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(JB$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(JB$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(JD$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(JD$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(JD$20)),\" \")","v":9774.9999999999982},{"$f":"IFERROR(IF(HLOOKUP(JF$21,$L23:$S23,1,FALSE),$H23*((1+$H$83)^(JF$20))),0)","v":0},{"$f":"IFERROR($U23*((1+$H$83)^(JF$20)),\" \")","v":9774.9999999999982}]
[{"$f":"'LzK - Standardwerte'!B4","v":"Balkon"},null,1,null,{"$f":"'LzK - Standardwerte'!C4","v":0.02},{"$f":"IF(C24<1,\" \",($H$80*E24))","v":202000},{"$f":"IF('LzK - Standardwerte'!H4>1%,'LzK - Standardwerte'!H4,\" \")","v":0.4},{"$f":"IF(C24=\" \",\" \",($H$79*G24*E24))","v":46000},{"$f":"'LzK - Standardwerte'!F4","v":60},{"$f":"Grundlagen!$B$11","v":2025},{"$f":"J24","v":2025},{"$f":"IF(F24=\" \",\" \",K24+I24)","v":2085},{"$f":"IFERROR(IF(AND(L24>0,SUM(L24,'LzK - Standardwerte'!$F4)<$JF$21),L24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M24>0,SUM(M24,'LzK - Standardwerte'!$F4)<$JF$21),M24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N24>0,SUM(N24,'LzK - Standardwerte'!$F4)<$JF$21),N24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O24>0,SUM(O24,'LzK - Standardwerte'!$F4)<$JF$21),O24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P24>0,SUM(P24,'LzK - Standardwerte'!$F4)<$JF$21),P24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q24>0,SUM(Q24,'LzK - Standardwerte'!$F4)<$JF$21),Q24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R24>0,SUM(R24,'LzK - Standardwerte'!$F4)<$JF$21),R24+'LzK - Standardwerte'!$F4,\" \"),\" \")","v":" "},"2085              ",{"$f":"IF(ISNUMBER(C24),F24*'LzK - Standardwerte'!D4,\" \")","v":1010},null,{"$f":"$A$24","v":"Balkon"},0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,null,{"$f":"$A$24","v":"Balkon"},null,null,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,46000,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010,0,1010]
[{"$f":"'LzK - Standardwerte'!B5","v":"Technik Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H5>1%,'LzK - Standardwerte'!H5,\" \")","v":" "},null,null,null,0,null,{"$f":"IFERROR(IF(AND(L25>0,SUM(L25,'LzK - Standardwerte'!$F5)<$JF$21),L25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M25>0,SUM(M25,'LzK - Standardwerte'!$F5)<$JF$21),M25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N25>0,SUM(N25,'LzK - Standardwerte'!$F5)<$JF$21),N25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O25>0,SUM(O25,'LzK - Standardwerte'!$F5)<$JF$21),O25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P25>0,SUM(P25,'LzK - Standardwerte'!$F5)<$JF$21),P25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q25>0,SUM(Q25,'LzK - Standardwerte'!$F5)<$JF$21),Q25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R25>0,SUM(R25,'LzK - Standardwerte'!$F5)<$JF$21),R25+'LzK - Standardwerte'!$F5,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F25),ISNUMBER(E25),ISNUMBER(D25)),F25*'LzK - Standardwerte'!D5,\" \")","v":" "},null,{"$f":"$A$25","v":"Technik Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$25","v":"Technik Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B6","v":"Elektroanlage"},null,null,{"$f":"'LzK - Standardwerte'!C6","v":5.3239676201458114E-2},null,{"$f":"$H$79*$D$26","v":306128.13815838413},{"$f":"IF('LzK - Standardwerte'!H6>1%,'LzK - Standardwerte'!H6,\" \")","v":0.5},{"$f":"$H$79*G26*D26","v":153064.06907919206},{"$f":"'LzK - Standardwerte'!F6","v":45},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F26=\" \",\" \",K26+I26)","v":2070},{"$f":"IFERROR(IF(AND(L26>0,SUM(L26,'LzK - Standardwerte'!$F6)<$JF$21),L26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(M26>0,SUM(M26,'LzK - Standardwerte'!$F6)<$JF$21),M26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N26>0,SUM(N26,'LzK - Standardwerte'!$F6)<$JF$21),N26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O26>0,SUM(O26,'LzK - Standardwerte'!$F6)<$JF$21),O26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P26>0,SUM(P26,'LzK - Standardwerte'!$F6)<$JF$21),P26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q26>0,SUM(Q26,'LzK - Standardwerte'!$F6)<$JF$21),Q26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R26>0,SUM(R26,'LzK - Standardwerte'!$F6)<$JF$21),R26+'LzK - Standardwerte'!$F6,\" \"),\" \")","v":" "},"2070 2115            ",{"$f":"IF(OR(ISNUMBER(F26),ISNUMBER(E26),ISNUMBER(D26)),F26*'LzK - Standardwerte'!D6,\" \")","v":6122.5627631676825},null,{"$f":"$A$26","v":"Elektroanlage"},0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,null,{"$f":"$A$26","v":"Elektroanlage"},null,null,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,153064.06907919206,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,153064.06907919206,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825,0,6122.5627631676825]
[{"$f":"'LzK - Standardwerte'!B7","v":"Wärmeanlage "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H7>1%,'LzK - Standardwerte'!H7,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L27>0,SUM(L27,'LzK - Standardwerte'!$F7)<$JF$21),L27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M27>0,SUM(M27,'LzK - Standardwerte'!$F7)<$JF$21),M27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N27>0,SUM(N27,'LzK - Standardwerte'!$F7)<$JF$21),N27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O27>0,SUM(O27,'LzK - Standardwerte'!$F7)<$JF$21),O27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P27>0,SUM(P27,'LzK - Standardwerte'!$F7)<$JF$21),P27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q27>0,SUM(Q27,'LzK - Standardwerte'!$F7)<$JF$21),Q27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R27>0,SUM(R27,'LzK - Standardwerte'!$F7)<$JF$21),R27+'LzK - Standardwerte'!$F7,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F27),ISNUMBER(E27),ISNUMBER(D27)),F27*'LzK - Standardwerte'!D7,\" \")","v":" "},null,{"$f":"$A$27","v":"Wärmeanlage "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$27","v":"Wärmeanlage "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B8","v":"Wärmeerzeugung"},null,null,{"$f":"'LzK - Standardwerte'!C8","v":1.4999999999999999E-2},null,{"$f":"$H$79*$D$28","v":86250},{"$f":"IF('LzK - Standardwerte'!H8>1%,'LzK - Standardwerte'!H8,\" \")","v":0.5},{"$f":"$H$79*$G$28*$D$28","v":43125},{"$f":"'LzK - Standardwerte'!F8","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F28=\" \",\" \",K28+I28)","v":2050},{"$f":"IFERROR(IF(AND(L28>0,SUM(L28,'LzK - Standardwerte'!$F8)<$JF$21),L28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M28>0,SUM(M28,'LzK - Standardwerte'!$F8)<$JF$21),M28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N28>0,SUM(N28,'LzK - Standardwerte'!$F8)<$JF$21),N28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O28>0,SUM(O28,'LzK - Standardwerte'!$F8)<$JF$21),O28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P28>0,SUM(P28,'LzK - Standardwerte'!$F8)<$JF$21),P28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q28>0,SUM(Q28,'LzK - Standardwerte'!$F8)<$JF$21),Q28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R28>0,SUM(R28,'LzK - Standardwerte'!$F8)<$JF$21),R28+'LzK - Standardwerte'!$F8,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F28),ISNUMBER(E28),ISNUMBER(D28)),F28*'LzK - Standardwerte'!D8,\" \")","v":1725},null,{"$f":"$A$28","v":"Wärmeerzeugung"},0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,null,{"$f":"$A$28","v":"Wärmeerzeugung"},null,null,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,43125,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,43125,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,43125,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,43125,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725]
[{"$f":"'LzK - Standardwerte'!B9","v":"Wärmehauptverteilung"},null,null,{"$f":"'LzK - Standardwerte'!C9","v":2.5000000000000001E-2},null,{"$f":"$H$79*$D$29","v":143750},{"$f":"IF('LzK - Standardwerte'!H9>1%,'LzK - Standardwerte'!H9,\" \")","v":0.5},{"$f":"$H$79*$G$29*$D$29","v":71875},{"$f":"'LzK - Standardwerte'!F9","v":60},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F29=\" \",\" \",K29+I29)","v":2085},{"$f":"IFERROR(IF(AND(L29>0,SUM(L29,'LzK - Standardwerte'!$F9)<$JF$21),L29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M29>0,SUM(M29,'LzK - Standardwerte'!$F9)<$JF$21),M29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N29>0,SUM(N29,'LzK - Standardwerte'!$F9)<$JF$21),N29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O29>0,SUM(O29,'LzK - Standardwerte'!$F9)<$JF$21),O29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P29>0,SUM(P29,'LzK - Standardwerte'!$F9)<$JF$21),P29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q29>0,SUM(Q29,'LzK - Standardwerte'!$F9)<$JF$21),Q29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R29>0,SUM(R29,'LzK - Standardwerte'!$F9)<$JF$21),R29+'LzK - Standardwerte'!$F9,\" \"),\" \")","v":" "},"2085              ",{"$f":"IF(OR(ISNUMBER(F29),ISNUMBER(E29),ISNUMBER(D29)),F29*'LzK - Standardwerte'!D9,\" \")","v":1868.75},null,{"$f":"$A$29","v":"Wärmehauptverteilung"},0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,null,{"$f":"$A$29","v":"Wärmehauptverteilung"},null,null,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,71875,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75,0,1868.75]
[{"$f":"'LzK - Standardwerte'!B10","v":"Lufttechnische Anlage"},null,null,null,{"$f":"'LzK - Standardwerte'!C10","v":1.755080131311736E-2},{"$f":"IF(C30<1,\" \",($H$80*E30))","v":" "},{"$f":"IF('LzK - Standardwerte'!H10>1%,'LzK - Standardwerte'!H10,\" \")","v":0.5},{"$f":"IF(C30=\" \",\" \",($H$79*G30*E30))","v":50458.553775212407},{"$f":"'LzK - Standardwerte'!F10","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F30=\" \",\" \",K30+I30)","v":" "},{"$f":"IFERROR(IF(AND(L30>0,SUM(L30,'LzK - Standardwerte'!$F10)<$JF$21),L30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M30>0,SUM(M30,'LzK - Standardwerte'!$F10)<$JF$21),M30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N30>0,SUM(N30,'LzK - Standardwerte'!$F10)<$JF$21),N30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O30>0,SUM(O30,'LzK - Standardwerte'!$F10)<$JF$21),O30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P30>0,SUM(P30,'LzK - Standardwerte'!$F10)<$JF$21),P30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q30>0,SUM(Q30,'LzK - Standardwerte'!$F10)<$JF$21),Q30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R30>0,SUM(R30,'LzK - Standardwerte'!$F10)<$JF$21),R30+'LzK - Standardwerte'!$F10,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C30),F30*'LzK - Standardwerte'!D10,\" \")","v":" "},null,{"$f":"$A$30","v":"Lufttechnische Anlage"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$30","v":"Lufttechnische Anlage"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B11","v":"Wasseranlagen"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H11>1%,'LzK - Standardwerte'!H11,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L31>0,SUM(L31,'LzK - Standardwerte'!$F11)<$JF$21),L31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M31>0,SUM(M31,'LzK - Standardwerte'!$F11)<$JF$21),M31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N31>0,SUM(N31,'LzK - Standardwerte'!$F11)<$JF$21),N31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O31>0,SUM(O31,'LzK - Standardwerte'!$F11)<$JF$21),O31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P31>0,SUM(P31,'LzK - Standardwerte'!$F11)<$JF$21),P31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q31>0,SUM(Q31,'LzK - Standardwerte'!$F11)<$JF$21),Q31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R31>0,SUM(R31,'LzK - Standardwerte'!$F11)<$JF$21),R31+'LzK - Standardwerte'!$F11,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F31),ISNUMBER(E31),ISNUMBER(D31)),F31*'LzK - Standardwerte'!D11,\" \")","v":" "},null,{"$f":"$A$31","v":"Wasseranlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$31","v":"Wasseranlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B12","v":"Armatur, Apparat"},null,null,{"$f":"'LzK - Standardwerte'!C12","v":0.04},null,{"$f":"$H$79*$D$32","v":230000},{"$f":"IF('LzK - Standardwerte'!H12>1%,'LzK - Standardwerte'!H12,\" \")","v":0.6},{"$f":"$H$79*G32*$D$32","v":138000},{"$f":"'LzK - Standardwerte'!F12","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F32=\" \",\" \",K32+I32)","v":2055},{"$f":"IFERROR(IF(AND(L32>0,SUM(L32,'LzK - Standardwerte'!$F12)<$JF$21),L32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M32>0,SUM(M32,'LzK - Standardwerte'!$F12)<$JF$21),M32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N32>0,SUM(N32,'LzK - Standardwerte'!$F12)<$JF$21),N32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O32>0,SUM(O32,'LzK - Standardwerte'!$F12)<$JF$21),O32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P32>0,SUM(P32,'LzK - Standardwerte'!$F12)<$JF$21),P32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q32>0,SUM(Q32,'LzK - Standardwerte'!$F12)<$JF$21),Q32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R32>0,SUM(R32,'LzK - Standardwerte'!$F12)<$JF$21),R32+'LzK - Standardwerte'!$F12,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(OR(ISNUMBER(F32),ISNUMBER(E32),ISNUMBER(D32)),F32*'LzK - Standardwerte'!D12,\" \")","v":3450},null,{"$f":"$A$32","v":"Armatur, Apparat"},0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,null,{"$f":"$A$32","v":"Armatur, Apparat"},null,null,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,138000,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,138000,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,138000,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450,0,3450]
[{"$f":"'LzK - Standardwerte'!B13","v":"Versorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C13","v":0.02},null,{"$f":"$H$79*$D$33","v":115000},{"$f":"IF('LzK - Standardwerte'!H13>1%,'LzK - Standardwerte'!H13,\" \")","v":0.4},{"$f":"$H$79*G33*$D$33","v":46000},{"$f":"'LzK - Standardwerte'!F13","v":50},{"$f":"Grundlagen!$B$11","v":2025},2025,2075,{"$f":"IFERROR(IF(AND(L33>0,SUM(L33,'LzK - Standardwerte'!$F13)<$JF$21),L33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(M33>0,SUM(M33,'LzK - Standardwerte'!$F13)<$JF$21),M33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N33>0,SUM(N33,'LzK - Standardwerte'!$F13)<$JF$21),N33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O33>0,SUM(O33,'LzK - Standardwerte'!$F13)<$JF$21),O33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P33>0,SUM(P33,'LzK - Standardwerte'!$F13)<$JF$21),P33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q33>0,SUM(Q33,'LzK - Standardwerte'!$F13)<$JF$21),Q33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R33>0,SUM(R33,'LzK - Standardwerte'!$F13)<$JF$21),R33+'LzK - Standardwerte'!$F13,\" \"),\" \")","v":" "},"2075 2125            ",{"$f":"IF(OR(ISNUMBER(F33),ISNUMBER(E33),ISNUMBER(D33)),F33*'LzK - Standardwerte'!D13,\" \")","v":1725},null,{"$f":"$A$33","v":"Versorgungsleitung"},0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,null,{"$f":"$A$33","v":"Versorgungsleitung"},null,null,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,46000,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,46000,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725]
[{"$f":"'LzK - Standardwerte'!B14","v":"Entsorgungsleitung"},null,null,{"$f":"'LzK - Standardwerte'!C14","v":0.02},null,{"$f":"$H$79*$D$34","v":115000},{"$f":"IF('LzK - Standardwerte'!H14>1%,'LzK - Standardwerte'!H14,\" \")","v":0.4},{"$f":"$H$79*G34*$D$34","v":46000},{"$f":"'LzK - Standardwerte'!F14","v":50},{"$f":"Grundlagen!$B$11","v":2025},2025,2075,{"$f":"IFERROR(IF(AND(L34>0,SUM(L34,'LzK - Standardwerte'!$F14)<$JF$21),L34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(M34>0,SUM(M34,'LzK - Standardwerte'!$F14)<$JF$21),M34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N34>0,SUM(N34,'LzK - Standardwerte'!$F14)<$JF$21),N34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O34>0,SUM(O34,'LzK - Standardwerte'!$F14)<$JF$21),O34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P34>0,SUM(P34,'LzK - Standardwerte'!$F14)<$JF$21),P34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q34>0,SUM(Q34,'LzK - Standardwerte'!$F14)<$JF$21),Q34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R34>0,SUM(R34,'LzK - Standardwerte'!$F14)<$JF$21),R34+'LzK - Standardwerte'!$F14,\" \"),\" \")","v":" "},"2075 2125            ",{"$f":"IF(OR(ISNUMBER(F34),ISNUMBER(E34),ISNUMBER(D34)),F34*'LzK - Standardwerte'!D14,\" \")","v":1725},null,{"$f":"$A$34","v":"Entsorgungsleitung"},0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,null,{"$f":"$A$34","v":"Entsorgungsleitung"},null,null,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,46000,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,46000,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725,0,1725]
[{"$f":"'LzK - Standardwerte'!B15","v":"Transportanlagen"},null,null,null,{"$f":"'LzK - Standardwerte'!C15","v":2.01E-2},{"$f":"IF(C35<1,\" \",($H$80*E35))","v":" "},{"$f":"IF('LzK - Standardwerte'!H15>1%,'LzK - Standardwerte'!H15,\" \")","v":1},{"$f":"IF(C35=\" \",\" \",($H$79*G35*E35))","v":115575},{"$f":"'LzK - Standardwerte'!F15","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025," ",{"$f":"IFERROR(IF(AND(L35>0,SUM(L35,'LzK - Standardwerte'!$F15)<$JF$21),L35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M35>0,SUM(M35,'LzK - Standardwerte'!$F15)<$JF$21),M35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N35>0,SUM(N35,'LzK - Standardwerte'!$F15)<$JF$21),N35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O35>0,SUM(O35,'LzK - Standardwerte'!$F15)<$JF$21),O35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P35>0,SUM(P35,'LzK - Standardwerte'!$F15)<$JF$21),P35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q35>0,SUM(Q35,'LzK - Standardwerte'!$F15)<$JF$21),Q35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R35>0,SUM(R35,'LzK - Standardwerte'!$F15)<$JF$21),R35+'LzK - Standardwerte'!$F15,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C35),F35*'LzK - Standardwerte'!D15,\" \")","v":" "},null,{"$f":"$A$35","v":"Transportanlagen"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$35","v":"Transportanlagen"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B16","v":"Äussere Wandbekleidung Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H16>1%,'LzK - Standardwerte'!H16,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F16","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,2065,{"$f":"IFERROR(IF(AND(L36>0,SUM(L36,'LzK - Standardwerte'!$F16)<$JF$21),L36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M36>0,SUM(M36,'LzK - Standardwerte'!$F16)<$JF$21),M36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N36>0,SUM(N36,'LzK - Standardwerte'!$F16)<$JF$21),N36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O36>0,SUM(O36,'LzK - Standardwerte'!$F16)<$JF$21),O36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P36>0,SUM(P36,'LzK - Standardwerte'!$F16)<$JF$21),P36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q36>0,SUM(Q36,'LzK - Standardwerte'!$F16)<$JF$21),Q36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R36>0,SUM(R36,'LzK - Standardwerte'!$F16)<$JF$21),R36+'LzK - Standardwerte'!$F16,\" \"),\" \")","v":" "},"2065 2105            ",{"$f":"IF(OR(ISNUMBER(F36),ISNUMBER(E36),ISNUMBER(D36)),F36*'LzK - Standardwerte'!D16,\" \")","v":" "},null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$36","v":"Äussere Wandbekleidung Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B17","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,{"$f":"'LzK - Standardwerte'!C17","v":5.2538521611335404E-2},null,{"$f":"$H$79*$D$37","v":302096.49926517857},{"$f":"IF('LzK - Standardwerte'!H17>1%,'LzK - Standardwerte'!H17,\" \")","v":0.4},{"$f":"$H$79*G37*$D$37","v":120838.59970607143},{"$f":"'LzK - Standardwerte'!F17","v":35},{"$f":"Grundlagen!$B$11","v":2025},2025,2060,{"$f":"IFERROR(IF(AND(L37>0,SUM(L37,'LzK - Standardwerte'!$F17)<$JF$21),L37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(M37>0,SUM(M37,'LzK - Standardwerte'!$F17)<$JF$21),M37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(N37>0,SUM(N37,'LzK - Standardwerte'!$F17)<$JF$21),N37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O37>0,SUM(O37,'LzK - Standardwerte'!$F17)<$JF$21),O37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P37>0,SUM(P37,'LzK - Standardwerte'!$F17)<$JF$21),P37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q37>0,SUM(Q37,'LzK - Standardwerte'!$F17)<$JF$21),Q37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R37>0,SUM(R37,'LzK - Standardwerte'!$F17)<$JF$21),R37+'LzK - Standardwerte'!$F17,\" \"),\" \")","v":" "},"2060 2095 2130          ",{"$f":"IF(OR(ISNUMBER(F37),ISNUMBER(E37),ISNUMBER(D37)),F37*'LzK - Standardwerte'!D17,\" \")","v":1208.3859970607143},null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,null,{"$f":"$A$37","v":"Äussere Wandbekleidung über Terrain (Fassade)"},null,null,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,120838.59970607143,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,120838.59970607143,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,120838.59970607143,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143,0,1208.3859970607143]
[{"$f":"'LzK - Standardwerte'!B18","v":"Einbaute zu Aussenwand"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H18>1%,'LzK - Standardwerte'!H18,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L38>0,SUM(L38,'LzK - Standardwerte'!$F18)<$JF$21),L38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M38>0,SUM(M38,'LzK - Standardwerte'!$F18)<$JF$21),M38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N38>0,SUM(N38,'LzK - Standardwerte'!$F18)<$JF$21),N38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O38>0,SUM(O38,'LzK - Standardwerte'!$F18)<$JF$21),O38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P38>0,SUM(P38,'LzK - Standardwerte'!$F18)<$JF$21),P38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q38>0,SUM(Q38,'LzK - Standardwerte'!$F18)<$JF$21),Q38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R38>0,SUM(R38,'LzK - Standardwerte'!$F18)<$JF$21),R38+'LzK - Standardwerte'!$F18,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F38),ISNUMBER(E38),ISNUMBER(D38)),F38*'LzK - Standardwerte'!D18,\" \")","v":" "},null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$38","v":"Einbaute zu Aussenwand"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B19","v":"Fenster"},null,null,{"$f":"'LzK - Standardwerte'!C19","v":0.05},null,{"$f":"$H$79*$D$39","v":287500},{"$f":"IF('LzK - Standardwerte'!H19>1%,'LzK - Standardwerte'!H19,\" \")","v":0.8},{"$f":"$H$79*G39*$D$39","v":230000},{"$f":"'LzK - Standardwerte'!F19","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F39=\" \",\" \",K39+I39)","v":2050},{"$f":"IFERROR(IF(AND(L39>0,SUM(L39,'LzK - Standardwerte'!$F19)<$JF$21),L39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M39>0,SUM(M39,'LzK - Standardwerte'!$F19)<$JF$21),M39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N39>0,SUM(N39,'LzK - Standardwerte'!$F19)<$JF$21),N39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O39>0,SUM(O39,'LzK - Standardwerte'!$F19)<$JF$21),O39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P39>0,SUM(P39,'LzK - Standardwerte'!$F19)<$JF$21),P39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q39>0,SUM(Q39,'LzK - Standardwerte'!$F19)<$JF$21),Q39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R39>0,SUM(R39,'LzK - Standardwerte'!$F19)<$JF$21),R39+'LzK - Standardwerte'!$F19,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F39),ISNUMBER(E39),ISNUMBER(D39)),F39*'LzK - Standardwerte'!D19,\" \")","v":1150},null,{"$f":"$A$39","v":"Fenster"},0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,null,{"$f":"$A$39","v":"Fenster"},null,null,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,230000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,230000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,230000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,230000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150]
[{"$f":"'LzK - Standardwerte'!B20","v":"Türen"},null,null,{"$f":"'LzK - Standardwerte'!C20","v":7.4999999999999997E-3},null,{"$f":"$H$79*$D$40","v":43125},{"$f":"IF('LzK - Standardwerte'!H20>1%,'LzK - Standardwerte'!H20,\" \")","v":0.8},{"$f":"$H$79*G40*$D$40","v":34500},{"$f":"'LzK - Standardwerte'!F20","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F40=\" \",\" \",K40+I40)","v":2050},{"$f":"IFERROR(IF(AND(L40>0,SUM(L40,'LzK - Standardwerte'!$F20)<$JF$21),L40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M40>0,SUM(M40,'LzK - Standardwerte'!$F20)<$JF$21),M40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N40>0,SUM(N40,'LzK - Standardwerte'!$F20)<$JF$21),N40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O40>0,SUM(O40,'LzK - Standardwerte'!$F20)<$JF$21),O40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P40>0,SUM(P40,'LzK - Standardwerte'!$F20)<$JF$21),P40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q40>0,SUM(Q40,'LzK - Standardwerte'!$F20)<$JF$21),Q40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R40>0,SUM(R40,'LzK - Standardwerte'!$F20)<$JF$21),R40+'LzK - Standardwerte'!$F20,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F40),ISNUMBER(E40),ISNUMBER(D40)),F40*'LzK - Standardwerte'!D20,\" \")","v":172.5},null,{"$f":"$A$40","v":"Türen"},0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,null,{"$f":"$A$40","v":"Türen"},null,null,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,34500,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,34500,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,34500,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,34500,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5,0,172.5]
[{"$f":"'LzK - Standardwerte'!B21","v":"Sonnenschutz"},null,null,{"$f":"'LzK - Standardwerte'!C21","v":0.02},null,{"$f":"$H$79*$D$41","v":115000},{"$f":"IF('LzK - Standardwerte'!H21>1%,'LzK - Standardwerte'!H21,\" \")","v":0.8},{"$f":"$H$79*G41*$D$41","v":92000},{"$f":"'LzK - Standardwerte'!F21","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F41=\" \",\" \",K41+I41)","v":2065},{"$f":"IFERROR(IF(AND(L41>0,SUM(L41,'LzK - Standardwerte'!$F21)<$JF$21),L41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M41>0,SUM(M41,'LzK - Standardwerte'!$F21)<$JF$21),M41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N41>0,SUM(N41,'LzK - Standardwerte'!$F21)<$JF$21),N41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O41>0,SUM(O41,'LzK - Standardwerte'!$F21)<$JF$21),O41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P41>0,SUM(P41,'LzK - Standardwerte'!$F21)<$JF$21),P41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q41>0,SUM(Q41,'LzK - Standardwerte'!$F21)<$JF$21),Q41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R41>0,SUM(R41,'LzK - Standardwerte'!$F21)<$JF$21),R41+'LzK - Standardwerte'!$F21,\" \"),\" \")","v":" "},"2065 2105            ",{"$f":"IF(OR(ISNUMBER(F41),ISNUMBER(E41),ISNUMBER(D41)),F41*'LzK - Standardwerte'!D21,\" \")","v":460},null,{"$f":"$A$41","v":"Sonnenschutz"},0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,null,{"$f":"$A$41","v":"Sonnenschutz"},null,null,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,92000,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,92000,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460,0,460]
[{"$f":"'LzK - Standardwerte'!B22","v":"Bedachung Gebäude "},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H22>1%,'LzK - Standardwerte'!H22,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F22","v":35},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F42=\" \",\" \",K42+I42)","v":2060},{"$f":"IFERROR(IF(AND(L42>0,SUM(L42,'LzK - Standardwerte'!$F22)<$JF$21),L42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(M42>0,SUM(M42,'LzK - Standardwerte'!$F22)<$JF$21),M42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(N42>0,SUM(N42,'LzK - Standardwerte'!$F22)<$JF$21),N42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O42>0,SUM(O42,'LzK - Standardwerte'!$F22)<$JF$21),O42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P42>0,SUM(P42,'LzK - Standardwerte'!$F22)<$JF$21),P42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q42>0,SUM(Q42,'LzK - Standardwerte'!$F22)<$JF$21),Q42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R42>0,SUM(R42,'LzK - Standardwerte'!$F22)<$JF$21),R42+'LzK - Standardwerte'!$F22,\" \"),\" \")","v":" "},"2060 2095 2130          ",{"$f":"IF(OR(ISNUMBER(F42),ISNUMBER(E42),ISNUMBER(D42)),F42*'LzK - Standardwerte'!D22,\" \")","v":" "},null,{"$f":"$A$42","v":"Bedachung Gebäude "},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$42","v":"Bedachung Gebäude "},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B23","v":"Dachhaut"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H23>1%,'LzK - Standardwerte'!H23,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L43>0,SUM(L43,'LzK - Standardwerte'!$F23)<$JF$21),L43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M43>0,SUM(M43,'LzK - Standardwerte'!$F23)<$JF$21),M43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N43>0,SUM(N43,'LzK - Standardwerte'!$F23)<$JF$21),N43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O43>0,SUM(O43,'LzK - Standardwerte'!$F23)<$JF$21),O43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P43>0,SUM(P43,'LzK - Standardwerte'!$F23)<$JF$21),P43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q43>0,SUM(Q43,'LzK - Standardwerte'!$F23)<$JF$21),Q43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R43>0,SUM(R43,'LzK - Standardwerte'!$F23)<$JF$21),R43+'LzK - Standardwerte'!$F23,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F43),ISNUMBER(E43),ISNUMBER(D43)),F43*'LzK - Standardwerte'!D23,\" \")","v":" "},null,{"$f":"$A$43","v":"Dachhaut"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$43","v":"Dachhaut"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B24","v":"Flachdach"},null,1,null,{"$f":"'LzK - Standardwerte'!C24","v":0.05},{"$f":"IF(C44<1,\" \",($H$80*E44))","v":505000},{"$f":"IF('LzK - Standardwerte'!H24>1%,'LzK - Standardwerte'!H24,\" \")","v":0.6},{"$f":"IF(C44=\" \",\" \",($H$79*G44*E44))","v":172500},{"$f":"'LzK - Standardwerte'!F24","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F44=\" \",\" \",K44+I44)","v":2055},{"$f":"IFERROR(IF(AND(L44>0,SUM(L44,'LzK - Standardwerte'!$F24)<$JF$21),L44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M44>0,SUM(M44,'LzK - Standardwerte'!$F24)<$JF$21),M44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N44>0,SUM(N44,'LzK - Standardwerte'!$F24)<$JF$21),N44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O44>0,SUM(O44,'LzK - Standardwerte'!$F24)<$JF$21),O44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P44>0,SUM(P44,'LzK - Standardwerte'!$F24)<$JF$21),P44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q44>0,SUM(Q44,'LzK - Standardwerte'!$F24)<$JF$21),Q44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R44>0,SUM(R44,'LzK - Standardwerte'!$F24)<$JF$21),R44+'LzK - Standardwerte'!$F24,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(ISNUMBER(C44),F44*'LzK - Standardwerte'!D24,\" \")","v":2020},null,{"$f":"$A$44","v":"Flachdach"},0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,null,{"$f":"$A$44","v":"Flachdach"},null,null,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,172500,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,172500,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,172500,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020,0,2020]
[{"$f":"'LzK - Standardwerte'!B25","v":"Geneigtes Dach"},null,null,null,{"$f":"'LzK - Standardwerte'!C25","v":0.05},{"$f":"IF(C45<1,\" \",($H$80*E45))","v":" "},{"$f":"IF('LzK - Standardwerte'!H25>1%,'LzK - Standardwerte'!H25,\" \")","v":0.4},{"$f":"IF(C45=\" \",\" \",($H$79*G45*E45))","v":115000},{"$f":"'LzK - Standardwerte'!F25","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F45=\" \",\" \",K45+I45)","v":" "},{"$f":"IFERROR(IF(AND(L45>0,SUM(L45,'LzK - Standardwerte'!$F25)<$JF$21),L45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M45>0,SUM(M45,'LzK - Standardwerte'!$F25)<$JF$21),M45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N45>0,SUM(N45,'LzK - Standardwerte'!$F25)<$JF$21),N45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O45>0,SUM(O45,'LzK - Standardwerte'!$F25)<$JF$21),O45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P45>0,SUM(P45,'LzK - Standardwerte'!$F25)<$JF$21),P45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q45>0,SUM(Q45,'LzK - Standardwerte'!$F25)<$JF$21),Q45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R45>0,SUM(R45,'LzK - Standardwerte'!$F25)<$JF$21),R45+'LzK - Standardwerte'!$F25,\" \"),\" \")","v":" "},"               ",{"$f":"IF(ISNUMBER(C45),F45*'LzK - Standardwerte'!D25,\" \")","v":" "},null,{"$f":"$A$45","v":"Geneigtes Dach"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$45","v":"Geneigtes Dach"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B26","v":"Einbaute zu Dach"},null,1,null,{"$f":"'LzK - Standardwerte'!C26","v":0.01},{"$f":"IF(C46<1,\" \",($H$80*E46))","v":101000},{"$f":"IF('LzK - Standardwerte'!H26>1%,'LzK - Standardwerte'!H26,\" \")","v":0.6},{"$f":"IF(C46=\" \",\" \",($H$79*G46*E46))","v":34500},{"$f":"'LzK - Standardwerte'!F26","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F46=\" \",\" \",K46+I46)","v":2055},{"$f":"IFERROR(IF(AND(L46>0,SUM(L46,'LzK - Standardwerte'!$F26)<$JF$21),L46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M46>0,SUM(M46,'LzK - Standardwerte'!$F26)<$JF$21),M46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N46>0,SUM(N46,'LzK - Standardwerte'!$F26)<$JF$21),N46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O46>0,SUM(O46,'LzK - Standardwerte'!$F26)<$JF$21),O46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P46>0,SUM(P46,'LzK - Standardwerte'!$F26)<$JF$21),P46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q46>0,SUM(Q46,'LzK - Standardwerte'!$F26)<$JF$21),Q46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R46>0,SUM(R46,'LzK - Standardwerte'!$F26)<$JF$21),R46+'LzK - Standardwerte'!$F26,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(ISNUMBER(C46),F46*'LzK - Standardwerte'!D26,\" \")","v":202},null,{"$f":"$A$46","v":"Einbaute zu Dach"},0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,null,{"$f":"$A$46","v":"Einbaute zu Dach"},null,null,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,34500,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,34500,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,34500,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202,0,202]
[{"$f":"'LzK - Standardwerte'!B27","v":"Ausbau Gebäude"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H27>1%,'LzK - Standardwerte'!H27,\" \")","v":" "},null,{"$f":"'LzK - Standardwerte'!F27","v":35},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F47=\" \",\" \",K47+I47)","v":2060},{"$f":"IFERROR(IF(AND(L47>0,SUM(L47,'LzK - Standardwerte'!$F27)<$JF$21),L47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2095},{"$f":"IFERROR(IF(AND(M47>0,SUM(M47,'LzK - Standardwerte'!$F27)<$JF$21),M47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":2130},{"$f":"IFERROR(IF(AND(N47>0,SUM(N47,'LzK - Standardwerte'!$F27)<$JF$21),N47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O47>0,SUM(O47,'LzK - Standardwerte'!$F27)<$JF$21),O47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P47>0,SUM(P47,'LzK - Standardwerte'!$F27)<$JF$21),P47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q47>0,SUM(Q47,'LzK - Standardwerte'!$F27)<$JF$21),Q47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R47>0,SUM(R47,'LzK - Standardwerte'!$F27)<$JF$21),R47+'LzK - Standardwerte'!$F27,\" \"),\" \")","v":" "},"2060 2095 2130          ",{"$f":"IF(OR(ISNUMBER(F47),ISNUMBER(E47),ISNUMBER(D47)),F47*'LzK - Standardwerte'!D27,\" \")","v":" "},null,{"$f":"$A$47","v":"Ausbau Gebäude"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$47","v":"Ausbau Gebäude"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B28","v":"Trennwand Tür, Tor"},null,null,null,null,null,{"$f":"IF('LzK - Standardwerte'!H28>1%,'LzK - Standardwerte'!H28,\" \")","v":" "},null,null,null,null,null,{"$f":"IFERROR(IF(AND(L48>0,SUM(L48,'LzK - Standardwerte'!$F28)<$JF$21),L48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M48>0,SUM(M48,'LzK - Standardwerte'!$F28)<$JF$21),M48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N48>0,SUM(N48,'LzK - Standardwerte'!$F28)<$JF$21),N48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O48>0,SUM(O48,'LzK - Standardwerte'!$F28)<$JF$21),O48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P48>0,SUM(P48,'LzK - Standardwerte'!$F28)<$JF$21),P48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q48>0,SUM(Q48,'LzK - Standardwerte'!$F28)<$JF$21),Q48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R48>0,SUM(R48,'LzK - Standardwerte'!$F28)<$JF$21),R48+'LzK - Standardwerte'!$F28,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F48),ISNUMBER(E48),ISNUMBER(D48)),F48*'LzK - Standardwerte'!D28,\" \")","v":" "},null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$48","v":"Trennwand Tür, Tor"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B29","v":"Innentür"},null,null,{"$f":"'LzK - Standardwerte'!C29","v":2.5735853440924793E-2},null,{"$f":"$H$79*$D$49","v":147981.15728531755},{"$f":"IF('LzK - Standardwerte'!H29>1%,'LzK - Standardwerte'!H29,\" \")","v":0.4},{"$f":"$H$79*G49*$D$49","v":59192.46291412702},{"$f":"'LzK - Standardwerte'!F29","v":40},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F49=\" \",\" \",K49+I49)","v":2065},{"$f":"IFERROR(IF(AND(L49>0,SUM(L49,'LzK - Standardwerte'!$F29)<$JF$21),L49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(M49>0,SUM(M49,'LzK - Standardwerte'!$F29)<$JF$21),M49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N49>0,SUM(N49,'LzK - Standardwerte'!$F29)<$JF$21),N49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O49>0,SUM(O49,'LzK - Standardwerte'!$F29)<$JF$21),O49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P49>0,SUM(P49,'LzK - Standardwerte'!$F29)<$JF$21),P49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q49>0,SUM(Q49,'LzK - Standardwerte'!$F29)<$JF$21),Q49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R49>0,SUM(R49,'LzK - Standardwerte'!$F29)<$JF$21),R49+'LzK - Standardwerte'!$F29,\" \"),\" \")","v":" "},"2065 2105            ",{"$f":"IF(OR(ISNUMBER(F49),ISNUMBER(E49),ISNUMBER(D49)),F49*'LzK - Standardwerte'!D29,\" \")","v":739.90578642658772},null,{"$f":"$A$49","v":"Innentür"},0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,null,{"$f":"$A$49","v":"Innentür"},null,null,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,59192.46291412702,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,59192.46291412702,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772,0,739.90578642658772]
[{"$f":"'LzK - Standardwerte'!B30","v":"Bodenbelag"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(L50>0,SUM(L50,'LzK - Standardwerte'!$F30)<$JF$21),L50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M50>0,SUM(M50,'LzK - Standardwerte'!$F30)<$JF$21),M50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N50>0,SUM(N50,'LzK - Standardwerte'!$F30)<$JF$21),N50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O50>0,SUM(O50,'LzK - Standardwerte'!$F30)<$JF$21),O50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P50>0,SUM(P50,'LzK - Standardwerte'!$F30)<$JF$21),P50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q50>0,SUM(Q50,'LzK - Standardwerte'!$F30)<$JF$21),Q50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R50>0,SUM(R50,'LzK - Standardwerte'!$F30)<$JF$21),R50+'LzK - Standardwerte'!$F30,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F50),ISNUMBER(E50),ISNUMBER(D50)),F50*'LzK - Standardwerte'!D30,\" \")","v":" "},null,{"$f":"$A$50","v":"Bodenbelag"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$50","v":"Bodenbelag"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B31","v":"Unterkonstruktion zu Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C31","v":2.5866775898842904E-2},null,{"$f":"$H$79*$D$51","v":148733.96141834671},{"$f":"IF('LzK - Standardwerte'!H31>1%,'LzK - Standardwerte'!H31,\" \")","v":0.2},{"$f":"$H$79*G51*$D$51","v":29746.79228366934},{"$f":"'LzK - Standardwerte'!F31","v":100},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F51=\" \",\" \",K51+I51)","v":2125},{"$f":"IFERROR(IF(AND(L51>0,SUM(L51,'LzK - Standardwerte'!$F31)<$JF$21),L51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M51>0,SUM(M51,'LzK - Standardwerte'!$F31)<$JF$21),M51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N51>0,SUM(N51,'LzK - Standardwerte'!$F31)<$JF$21),N51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O51>0,SUM(O51,'LzK - Standardwerte'!$F31)<$JF$21),O51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P51>0,SUM(P51,'LzK - Standardwerte'!$F31)<$JF$21),P51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q51>0,SUM(Q51,'LzK - Standardwerte'!$F31)<$JF$21),Q51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R51>0,SUM(R51,'LzK - Standardwerte'!$F31)<$JF$21),R51+'LzK - Standardwerte'!$F31,\" \"),\" \")","v":" "},"2125              ",{"$f":"IF(OR(ISNUMBER(F51),ISNUMBER(E51),ISNUMBER(D51)),F51*'LzK - Standardwerte'!D31,\" \")","v":743.66980709173356},null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,null,{"$f":"$A$51","v":"Unterkonstruktion zu Bodenbelag"},null,null,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,29746.79228366934,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356,0,743.66980709173356]
[{"$f":"'LzK - Standardwerte'!B32","v":"Fertiger Bodenbelag"},null,null,{"$f":"'LzK - Standardwerte'!C32","v":0.04},null,{"$f":"$H$79*$D$52","v":230000},{"$f":"IF('LzK - Standardwerte'!H32>1%,'LzK - Standardwerte'!H32,\" \")","v":0.4},{"$f":"$H$79*G52*$D$52","v":92000},{"$f":"'LzK - Standardwerte'!F32","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F52=\" \",\" \",K52+I52)","v":2055},{"$f":"IFERROR(IF(AND(L52>0,SUM(L52,'LzK - Standardwerte'!$F32)<$JF$21),L52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M52>0,SUM(M52,'LzK - Standardwerte'!$F32)<$JF$21),M52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N52>0,SUM(N52,'LzK - Standardwerte'!$F32)<$JF$21),N52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O52>0,SUM(O52,'LzK - Standardwerte'!$F32)<$JF$21),O52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P52>0,SUM(P52,'LzK - Standardwerte'!$F32)<$JF$21),P52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q52>0,SUM(Q52,'LzK - Standardwerte'!$F32)<$JF$21),Q52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R52>0,SUM(R52,'LzK - Standardwerte'!$F32)<$JF$21),R52+'LzK - Standardwerte'!$F32,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(OR(ISNUMBER(F52),ISNUMBER(E52),ISNUMBER(D52)),F52*'LzK - Standardwerte'!D32,\" \")","v":1150},null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,null,{"$f":"$A$52","v":"Fertiger Bodenbelag"},null,null,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,92000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,92000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,92000,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150,0,1150]
[{"$f":"'LzK - Standardwerte'!B33","v":"Wandbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C33","v":0.05},null,{"$f":"$H$79*$D$53","v":287500},{"$f":"IF('LzK - Standardwerte'!H33>1%,'LzK - Standardwerte'!H33,\" \")","v":0.4},{"$f":"$H$79*G53*$D$53","v":115000},{"$f":"'LzK - Standardwerte'!F33","v":20},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F53=\" \",\" \",K53+I53)","v":2045},{"$f":"IFERROR(IF(AND(L53>0,SUM(L53,'LzK - Standardwerte'!$F33)<$JF$21),L53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2065},{"$f":"IFERROR(IF(AND(M53>0,SUM(M53,'LzK - Standardwerte'!$F33)<$JF$21),M53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(N53>0,SUM(N53,'LzK - Standardwerte'!$F33)<$JF$21),N53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2105},{"$f":"IFERROR(IF(AND(O53>0,SUM(O53,'LzK - Standardwerte'!$F33)<$JF$21),O53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(P53>0,SUM(P53,'LzK - Standardwerte'!$F33)<$JF$21),P53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q53>0,SUM(Q53,'LzK - Standardwerte'!$F33)<$JF$21),Q53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R53>0,SUM(R53,'LzK - Standardwerte'!$F33)<$JF$21),R53+'LzK - Standardwerte'!$F33,\" \"),\" \")","v":" "},"2045 2065 2085 2105 2125      ",{"$f":"IF(OR(ISNUMBER(F53),ISNUMBER(E53),ISNUMBER(D53)),F53*'LzK - Standardwerte'!D33,\" \")","v":1437.5},null,{"$f":"$A$53","v":"Wandbekleidung"},0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,null,{"$f":"$A$53","v":"Wandbekleidung"},null,null,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,115000,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,115000,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,115000,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,115000,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,115000,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5]
[{"$f":"'LzK - Standardwerte'!B34","v":"Deckenbekleidung"},null,null,{"$f":"'LzK - Standardwerte'!C34","v":0.03},null,{"$f":"$H$79*$D$54","v":172500},{"$f":"IF('LzK - Standardwerte'!H34>1%,'LzK - Standardwerte'!H34,\" \")","v":0.4},{"$f":"$H$79*G54*$D$54","v":69000},{"$f":"'LzK - Standardwerte'!F34","v":30},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F54=\" \",\" \",K54+I54)","v":2055},{"$f":"IFERROR(IF(AND(L54>0,SUM(L54,'LzK - Standardwerte'!$F34)<$JF$21),L54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2085},{"$f":"IFERROR(IF(AND(M54>0,SUM(M54,'LzK - Standardwerte'!$F34)<$JF$21),M54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":2115},{"$f":"IFERROR(IF(AND(N54>0,SUM(N54,'LzK - Standardwerte'!$F34)<$JF$21),N54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O54>0,SUM(O54,'LzK - Standardwerte'!$F34)<$JF$21),O54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P54>0,SUM(P54,'LzK - Standardwerte'!$F34)<$JF$21),P54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q54>0,SUM(Q54,'LzK - Standardwerte'!$F34)<$JF$21),Q54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R54>0,SUM(R54,'LzK - Standardwerte'!$F34)<$JF$21),R54+'LzK - Standardwerte'!$F34,\" \"),\" \")","v":" "},"2055 2085 2115          ",{"$f":"IF(OR(ISNUMBER(F54),ISNUMBER(E54),ISNUMBER(D54)),F54*'LzK - Standardwerte'!D34,\" \")","v":862.5},null,{"$f":"$A$54","v":"Deckenbekleidung"},0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,null,{"$f":"$A$54","v":"Deckenbekleidung"},null,null,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,69000,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,69000,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,69000,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5,0,862.5]
[{"$f":"'LzK - Standardwerte'!B35","v":"Einbauten"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(L55>0,SUM(L55,'LzK - Standardwerte'!$F35)<$JF$21),L55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M55>0,SUM(M55,'LzK - Standardwerte'!$F35)<$JF$21),M55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N55>0,SUM(N55,'LzK - Standardwerte'!$F35)<$JF$21),N55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O55>0,SUM(O55,'LzK - Standardwerte'!$F35)<$JF$21),O55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P55>0,SUM(P55,'LzK - Standardwerte'!$F35)<$JF$21),P55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q55>0,SUM(Q55,'LzK - Standardwerte'!$F35)<$JF$21),Q55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R55>0,SUM(R55,'LzK - Standardwerte'!$F35)<$JF$21),R55+'LzK - Standardwerte'!$F35,\" \"),\" \")","v":" "},"              ",{"$f":"IF(OR(ISNUMBER(F55),ISNUMBER(E55),ISNUMBER(D55)),F55*'LzK - Standardwerte'!D35,\" \")","v":" "},null,{"$f":"$A$55","v":"Einbauten"},0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",null,{"$f":"$A$55","v":"Einbauten"},null,null,0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," ",0," "]
[{"$f":"'LzK - Standardwerte'!B36","v":"Einbauschrank, Regal"},null,1,null,{"$f":"'LzK - Standardwerte'!C36","v":1.7809800486211266E-2},{"$f":"IF(C56<1,\" \",($H$80*E56))","v":179878.98491073379},{"$f":"IF('LzK - Standardwerte'!H36>1%,'LzK - Standardwerte'!H36,\" \")","v":0.6},{"$f":"IF(C56=\" \",\" \",($H$79*G56*E56))","v":61443.811677428872},{"$f":"'LzK - Standardwerte'!F36","v":60},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F56=\" \",\" \",K56+I56)","v":2085},{"$f":"IFERROR(IF(AND(L56>0,SUM(L56,'LzK - Standardwerte'!$F36)<$JF$21),L56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(M56>0,SUM(M56,'LzK - Standardwerte'!$F36)<$JF$21),M56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(N56>0,SUM(N56,'LzK - Standardwerte'!$F36)<$JF$21),N56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(O56>0,SUM(O56,'LzK - Standardwerte'!$F36)<$JF$21),O56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P56>0,SUM(P56,'LzK - Standardwerte'!$F36)<$JF$21),P56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q56>0,SUM(Q56,'LzK - Standardwerte'!$F36)<$JF$21),Q56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R56>0,SUM(R56,'LzK - Standardwerte'!$F36)<$JF$21),R56+'LzK - Standardwerte'!$F36,\" \"),\" \")","v":" "},"2085              ",{"$f":"IF(ISNUMBER(C56),F56*'LzK - Standardwerte'!D36,\" \")","v":899.39492455366894},null,{"$f":"$A$56","v":"Einbauschrank, Regal"},0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,null,{"$f":"$A$56","v":"Einbauschrank, Regal"},null,null,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,61443.811677428872,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894,0,899.39492455366894]
[{"$f":"'LzK - Standardwerte'!B37","v":"Einbauküche"},null,null,{"$f":"'LzK - Standardwerte'!C37","v":0.05},{"$f":"D57+E56","v":6.7809800486211269E-2},{"$f":"IF($C$56>0,($H$79*$D$57),$H$79*$E$57)","v":287500},{"$f":"IF('LzK - Standardwerte'!H37>1%,'LzK - Standardwerte'!H37,\" \")","v":0.6},{"$f":"IF($C$56>0,($H$79*G57*$D$57),$H$79*G57*$E$57)","v":172500},{"$f":"'LzK - Standardwerte'!F37","v":25},{"$f":"Grundlagen!$B$11","v":2025},2025,{"$f":"IF(F57=\" \",\" \",K57+I57)","v":2050},{"$f":"IFERROR(IF(AND(L57>0,SUM(L57,'LzK - Standardwerte'!$F37)<$JF$21),L57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2075},{"$f":"IFERROR(IF(AND(M57>0,SUM(M57,'LzK - Standardwerte'!$F37)<$JF$21),M57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2100},{"$f":"IFERROR(IF(AND(N57>0,SUM(N57,'LzK - Standardwerte'!$F37)<$JF$21),N57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":2125},{"$f":"IFERROR(IF(AND(O57>0,SUM(O57,'LzK - Standardwerte'!$F37)<$JF$21),O57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(P57>0,SUM(P57,'LzK - Standardwerte'!$F37)<$JF$21),P57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(Q57>0,SUM(Q57,'LzK - Standardwerte'!$F37)<$JF$21),Q57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(AND(R57>0,SUM(R57,'LzK - Standardwerte'!$F37)<$JF$21),R57+'LzK - Standardwerte'!$F37,\" \"),\" \")","v":" "},"2050 2075 2100 2125        ",{"$f":"IF(OR(ISNUMBER(F57),ISNUMBER(E57),ISNUMBER(D57)),F57*'LzK - Standardwerte'!D37,\" \")","v":1437.5},null,{"$f":"$A$57","v":"Einbauküche"},0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,null,{"$f":"$A$57","v":"Einbauküche"},null,null,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,172500,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,172500,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,172500,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,172500,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5,0,1437.5]
[]
["Bauwerkskosten",null,null,null,null,null,{"$f":"H59/H79","v":0.50266422424968704},{"$f":"SUM(H23:H57)","v":2890319.2894357005},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U22:U57)","v":39884.669278300389},null,"Total",{"$f":"SUM(X23:X57)","v":0},39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,null,"Total",{"$f":"AT65","v":47000},{"$f":"AU72","v":40000},{"$f":"SUM(AV23:AV57)","v":0},39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,115000,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,480125,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,506000,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,120838.59970607143,39884.669278300389,0,39884.669278300389,0,39884.669278300389,{"$f":"SUM(DH23:DH57)","v":0},39884.669278300389,0,39884.669278300389,266192.46291412704,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,153064.06907919206,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,572125,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,800318.81167742889,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,{"$f":"SUM(FT23:FT57)","v":120838.59970607143},39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,1262125,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,266192.46291412704,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,659064.06907919212,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,716871.79228366935,39884.669278300389,0,39884.669278300389,{"$f":"SUM(IF23:IF57)","v":0},39884.669278300389,0,39884.669278300389,0,39884.669278300389,120838.59970607143,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389,0,39884.669278300389]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS zum jeweiligen Zeitpunkt",null,null,{"$f":"AV59/((1+$H$84)^(AV20-10))","v":0},null,{"$f":"AX59/((1+$H$84)^(AX20-10))","v":0},null,{"$f":"AZ59/((1+$H$84)^(AZ20-10))","v":0},null,{"$f":"BB59/((1+$H$84)^(BB20-10))","v":0},null,{"$f":"BD59/((1+$H$84)^(BD20-10))","v":0},null,{"$f":"BF59/((1+$H$84)^(BF20-10))","v":0},null,{"$f":"BH59/((1+$H$84)^(BH20-10))","v":0},null,{"$f":"BJ59/((1+$H$84)^(BJ20-10))","v":0},null,{"$f":"BL59/((1+$H$84)^(BL20-10))","v":0},null,{"$f":"BN59/((1+$H$84)^(BN20-10))","v":0},null,{"$f":"BP59/((1+$H$84)^(BP20-10))","v":0},null,{"$f":"BR59/((1+$H$84)^(BR20-10))","v":0},null,{"$f":"BT59/((1+$H$84)^(BT20-10))","v":0},null,{"$f":"BV59/((1+$H$84)^(BV20-10))","v":0},null,{"$f":"BX59/((1+$H$84)^(BX20-10))","v":82972.54348137838},null,{"$f":"BZ59/((1+$H$84)^(BZ20-10))","v":0},null,{"$f":"CB59/((1+$H$84)^(CB20-10))","v":0},null,{"$f":"CD59/((1+$H$84)^(CD20-10))","v":0},null,{"$f":"CF59/((1+$H$84)^(CF20-10))","v":0},null,{"$f":"CH59/((1+$H$84)^(CH20-10))","v":310696.53094102454},null,{"$f":"CJ59/((1+$H$84)^(CJ20-10))","v":0},null,{"$f":"CL59/((1+$H$84)^(CL20-10))","v":0},null,{"$f":"CN59/((1+$H$84)^(CN20-10))","v":0},null,{"$f":"CP59/((1+$H$84)^(CP20-10))","v":0},null,{"$f":"CR59/((1+$H$84)^(CR20-10))","v":293682.53610252513},null,{"$f":"CT59/((1+$H$84)^(CT20-10))","v":0},null,{"$f":"CV59/((1+$H$84)^(CV20-10))","v":0},null,{"$f":"CX59/((1+$H$84)^(CX20-10))","v":0},null,{"$f":"CZ59/((1+$H$84)^(CZ20-10))","v":0},null,{"$f":"DB59/((1+$H$84)^(DB20-10))","v":62904.079279009326},null,{"$f":"DD59/((1+$H$84)^(DD20-10))","v":0},null,{"$f":"DF59/((1+$H$84)^(DF20-10))","v":0},null,{"$f":"DH59/((1+$H$84)^(DH20-10))","v":0},null,{"$f":"DJ59/((1+$H$84)^(DJ20-10))","v":0},null,{"$f":"DL59/((1+$H$84)^(DL20-10))","v":124283.76512727803},null,{"$f":"DN59/((1+$H$84)^(DN20-10))","v":0},null,{"$f":"DP59/((1+$H$84)^(DP20-10))","v":0},null,{"$f":"DR59/((1+$H$84)^(DR20-10))","v":0},null,{"$f":"DT59/((1+$H$84)^(DT20-10))","v":0},null,{"$f":"DV59/((1+$H$84)^(DV20-10))","v":64096.958572326832},null,{"$f":"DX59/((1+$H$84)^(DX20-10))","v":0},null,{"$f":"DZ59/((1+$H$84)^(DZ20-10))","v":0},null,{"$f":"EB59/((1+$H$84)^(EB20-10))","v":0},null,{"$f":"ED59/((1+$H$84)^(ED20-10))","v":0},null,{"$f":"EF59/((1+$H$84)^(EF20-10))","v":214882.28548245406},null,{"$f":"EH59/((1+$H$84)^(EH20-10))","v":0},null,{"$f":"EJ59/((1+$H$84)^(EJ20-10))","v":0},null,{"$f":"EL59/((1+$H$84)^(EL20-10))","v":0},null,{"$f":"EN59/((1+$H$84)^(EN20-10))","v":0},null,{"$f":"EP59/((1+$H$84)^(EP20-10))","v":0},null,{"$f":"ER59/((1+$H$84)^(ER20-10))","v":0},null,{"$f":"ET59/((1+$H$84)^(ET20-10))","v":0},null,{"$f":"EV59/((1+$H$84)^(EV20-10))","v":0},null,{"$f":"EX59/((1+$H$84)^(EX20-10))","v":0},null,{"$f":"EZ59/((1+$H$84)^(EZ20-10))","v":241804.15336535047},null,{"$f":"FB59/((1+$H$84)^(FB20-10))","v":0},null,{"$f":"FD59/((1+$H$84)^(FD20-10))","v":0},null,{"$f":"FF59/((1+$H$84)^(FF20-10))","v":0},null,{"$f":"FH59/((1+$H$84)^(FH20-10))","v":0},null,{"$f":"FJ59/((1+$H$84)^(FJ20-10))","v":0},null,{"$f":"FL59/((1+$H$84)^(FL20-10))","v":0},null,{"$f":"FN59/((1+$H$84)^(FN20-10))","v":0},null,{"$f":"FP59/((1+$H$84)^(FP20-10))","v":0},null,{"$f":"FR59/((1+$H$84)^(FR20-10))","v":0},null,{"$f":"FT59/((1+$H$84)^(FT20-10))","v":29369.561140362282},null,{"$f":"FV59/((1+$H$84)^(FV20-10))","v":0},null,{"$f":"FX59/((1+$H$84)^(FX20-10))","v":0},null,{"$f":"FZ59/((1+$H$84)^(FZ20-10))","v":0},null,{"$f":"GB59/((1+$H$84)^(GB20-10))","v":0},null,{"$f":"GD59/((1+$H$84)^(GD20-10))","v":275131.08659496432},null,{"$f":"GF59/((1+$H$84)^(GF20-10))","v":0},null,{"$f":"GH59/((1+$H$84)^(GH20-10))","v":0},null,{"$f":"GJ59/((1+$H$84)^(GJ20-10))","v":0},null,{"$f":"GL59/((1+$H$84)^(GL20-10))","v":0},null,{"$f":"GN59/((1+$H$84)^(GN20-10))","v":52044.946880736534},null,{"$f":"GP59/((1+$H$84)^(GP20-10))","v":0},null,{"$f":"GR59/((1+$H$84)^(GR20-10))","v":0},null,{"$f":"GT59/((1+$H$84)^(GT20-10))","v":0},null,{"$f":"GV59/((1+$H$84)^(GV20-10))","v":0},null,{"$f":"GX59/((1+$H$84)^(GX20-10))","v":0},null,{"$f":"GZ59/((1+$H$84)^(GZ20-10))","v":0},null,{"$f":"HB59/((1+$H$84)^(HB20-10))","v":0},null,{"$f":"HD59/((1+$H$84)^(HD20-10))","v":0},null,{"$f":"HF59/((1+$H$84)^(HF20-10))","v":0},null,{"$f":"HH59/((1+$H$84)^(HH20-10))","v":103657.6819037332},null,{"$f":"HJ59/((1+$H$84)^(HJ20-10))","v":0},null,{"$f":"HL59/((1+$H$84)^(HL20-10))","v":0},null,{"$f":"HN59/((1+$H$84)^(HN20-10))","v":0},null,{"$f":"HP59/((1+$H$84)^(HP20-10))","v":0},null,{"$f":"HR59/((1+$H$84)^(HR20-10))","v":0},null,{"$f":"HT59/((1+$H$84)^(HT20-10))","v":0},null,{"$f":"HV59/((1+$H$84)^(HV20-10))","v":0},null,{"$f":"HX59/((1+$H$84)^(HX20-10))","v":0},null,{"$f":"HZ59/((1+$H$84)^(HZ20-10))","v":0},null,{"$f":"IB59/((1+$H$84)^(IB20-10))","v":90699.812879410732},null,{"$f":"ID59/((1+$H$84)^(ID20-10))","v":0},null,{"$f":"IF59/((1+$H$84)^(IF20-10))","v":0},null,{"$f":"IH59/((1+$H$84)^(IH20-10))","v":0},null,{"$f":"IJ59/((1+$H$84)^(IJ20-10))","v":0},null,{"$f":"IL59/((1+$H$84)^(IL20-10))","v":13712.483060940567},null,{"$f":"IN59/((1+$H$84)^(IN20-10))","v":0},null,{"$f":"IP59/((1+$H$84)^(IP20-10))","v":0},null,{"$f":"IR59/((1+$H$84)^(IR20-10))","v":0},null,{"$f":"IT59/((1+$H$84)^(IT20-10))","v":0},null,{"$f":"IV59/((1+$H$84)^(IV20-10))","v":0},null,{"$f":"IX59/((1+$H$84)^(IX20-10))","v":0},null,{"$f":"IZ59/((1+$H$84)^(IZ20-10))","v":0},null,{"$f":"JB59/((1+$H$84)^(JB20-10))","v":0},null,{"$f":"JD59/((1+$H$84)^(JD20-10))","v":0},null,{"$f":"JF59/((1+$H$84)^(JF20-10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IS Total (11+)",{"$f":"ROUND(SUM(AV63:JG63),-3)","v":1960000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IS Total (11+)",{"$f":"ROUND(AT64*H82,-3)","v":47000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",{"$f":"AT65/H79","v":8.1739130434782606E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",{"$f":"AT65/H87","v":15.915658298717714}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH zum jeweiligen Zeitpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwerte IH je Periode (11+)",null,null,null,{"$f":"AW59/((1+$H$84)^(AV20-10))","v":39026.095184246959},null,{"$f":"AY59/((1+$H$84)^(AX20-10))","v":38186.003115701526},null,{"$f":"BA59/((1+$H$84)^(AZ20-10))","v":37363.995220842975},null,{"$f":"BC59/((1+$H$84)^(BB20-10))","v":36559.682212175125},null,{"$f":"BE59/((1+$H$84)^(BD20-10))","v":35772.683182167442},null,{"$f":"BG59/((1+$H$84)^(BF20-10))","v":35002.625422864425},null,{"$f":"BI59/((1+$H$84)^(BH20-10))","v":34249.144249378107},null,{"$f":"BK59/((1+$H$84)^(BJ20-10))","v":33511.882827180139},null,{"$f":"BM59/((1+$H$84)^(BL20-10))","v":32790.492003111685},null,{"$f":"BO59/((1+$H$84)^(BN20-10))","v":32084.630140031},null,{"$f":"BQ59/((1+$H$84)^(BP20-10))","v":31393.962955020546},null,{"$f":"BS59/((1+$H$84)^(BR20-10))","v":30718.163361076855},null,{"$f":"BU59/((1+$H$84)^(BT20-10))","v":30056.911312208271},null,{"$f":"BW59/((1+$H$84)^(BV20-10))","v":29409.893651867198},null,{"$f":"BY59/((1+$H$84)^(BX20-10))","v":28776.803964645005},null,{"$f":"CA59/((1+$H$84)^(BZ20-10))","v":28157.342431159494},null,{"$f":"CC59/((1+$H$84)^(CB20-10))","v":27551.21568606604},null,{"$f":"CE59/((1+$H$84)^(CD20-10))","v":26958.136679125288},null,{"$f":"CG59/((1+$H$84)^(CF20-10))","v":26377.824539261532},null,{"$f":"CI59/((1+$H$84)^(CH20-10))","v":25810.004441547488},null,{"$f":"CK59/((1+$H$84)^(CJ20-10))","v":25254.407477052333},null,{"$f":"CM59/((1+$H$84)^(CL20-10))","v":24710.770525491524},null,{"$f":"CO59/((1+$H$84)^(CN20-10))","v":24178.836130617929},null,{"$f":"CQ59/((1+$H$84)^(CP20-10))","v":23658.352378295425},null,{"$f":"CS59/((1+$H$84)^(CR20-10))","v":23149.072777197092},null,{"$f":"CU59/((1+$H$84)^(CT20-10))","v":22650.756142071517},null,{"$f":"CW59/((1+$H$84)^(CV20-10))","v":22163.166479522031},null,{"$f":"CY59/((1+$H$84)^(CX20-10))","v":21686.072876244649},null,{"$f":"DA59/((1+$H$84)^(CZ20-10))","v":21219.249389671866},null,{"$f":"DC59/((1+$H$84)^(DB20-10))","v":20762.474940970518},null,{"$f":"DE59/((1+$H$84)^(DD20-10))","v":20315.533210342972},null,{"$f":"DG59/((1+$H$84)^(DF20-10))","v":19878.212534582166},null,{"$f":"DI59/((1+$H$84)^(DH20-10))","v":19450.305806831861},null,{"$f":"DK59/((1+$H$84)^(DJ20-10))","v":19031.61037850476},null,{"$f":"DM59/((1+$H$84)^(DL20-10))","v":18621.927963311897},null,{"$f":"DO59/((1+$H$84)^(DN20-10))","v":18221.064543358021},null,{"$f":"DQ59/((1+$H$84)^(DP20-10))","v":17828.830277258337},null,{"$f":"DS59/((1+$H$84)^(DR20-10))","v":17445.039410233207},null,{"$f":"DU59/((1+$H$84)^(DT20-10))","v":17069.51018613817},null,{"$f":"DW59/((1+$H$84)^(DV20-10))","v":16702.064761387635},null,{"$f":"DY59/((1+$H$84)^(DX20-10))","v":16342.529120731542},null,{"$f":"EA59/((1+$H$84)^(DZ20-10))","v":15990.732994844953},null,{"$f":"EC59/((1+$H$84)^(EB20-10))","v":15646.509779691736},null,{"$f":"EE59/((1+$H$84)^(ED20-10))","v":15309.696457624008},null,{"$f":"EG59/((1+$H$84)^(EF20-10))","v":14980.133520180045},null,{"$f":"EI59/((1+$H$84)^(EH20-10))","v":14657.664892544079},null,{"$f":"EK59/((1+$H$84)^(EJ20-10))","v":14342.13785963217},null,{"$f":"EM59/((1+$H$84)^(EL20-10))","v":14033.402993769245},null,{"$f":"EO59/((1+$H$84)^(EN20-10))","v":13731.31408392294},null,{"$f":"EQ59/((1+$H$84)^(EP20-10))","v":13435.728066460804},null,{"$f":"ES59/((1+$H$84)^(ER20-10))","v":13146.504957398045},null,{"$f":"EU59/((1+$H$84)^(ET20-10))","v":12863.507786103763},null,{"$f":"EW59/((1+$H$84)^(EV20-10))","v":12586.602530434209},null,{"$f":"EY59/((1+$H$84)^(EX20-10))","v":12315.658053262438},null,{"$f":"FA59/((1+$H$84)^(EZ20-10))","v":12050.546040374205},null,{"$f":"FC59/((1+$H$84)^(FB20-10))","v":11791.140939700785},null,{"$f":"FE59/((1+$H$84)^(FD20-10))","v":11537.31990185987},null,{"$f":"FG59/((1+$H$84)^(FF20-10))","v":11288.962721976388},null,{"$f":"FI59/((1+$H$84)^(FH20-10))","v":11045.951782755761},null,{"$f":"FK59/((1+$H$84)^(FJ20-10))","v":10808.171998782545},null,{"$f":"FM59/((1+$H$84)^(FL20-10))","v":10575.510762018144},null,{"$f":"FO59/((1+$H$84)^(FN20-10))","v":10347.857888471766},null,{"$f":"FQ59/((1+$H$84)^(FP20-10))","v":10125.105566019341},null,{"$f":"FS59/((1+$H$84)^(FR20-10))","v":9907.1483033457371},null,{"$f":"FU59/((1+$H$84)^(FT20-10))","v":9693.8828799860439},null,{"$f":"FW59/((1+$H$84)^(FV20-10))","v":9485.208297442312},null,{"$f":"FY59/((1+$H$84)^(FX20-10))","v":9281.0257313525562},null,{"$f":"GA59/((1+$H$84)^(FZ20-10))","v":9081.238484689391},null,{"$f":"GC59/((1+$H$84)^(GB20-10))","v":8885.751941966133},null,{"$f":"GE59/((1+$H$84)^(GD20-10))","v":8694.473524428704},null,{"$f":"GG59/((1+$H$84)^(GF20-10))","v":8507.3126462120381},null,{"$f":"GI59/((1+$H$84)^(GH20-10))","v":8324.1806714403501},null,{"$f":"GK59/((1+$H$84)^(GJ20-10))","v":8144.9908722508317},null,{"$f":"GM59/((1+$H$84)^(GL20-10))","v":7969.6583877209696},null,{"$f":"GO59/((1+$H$84)^(GN20-10))","v":7798.1001836800087},null,{"$f":"GQ59/((1+$H$84)^(GP20-10))","v":7630.235013385528},null,{"$f":"GS59/((1+$H$84)^(GR20-10))","v":7465.9833790465045},null,{"$f":"GU59/((1+$H$84)^(GT20-10))","v":7305.2674941746627},null,{"$f":"GW59/((1+$H$84)^(GV20-10))","v":7148.011246746245},null,{"$f":"GY59/((1+$H$84)^(GX20-10))","v":6994.1401631567951},null,{"$f":"HA59/((1+$H$84)^(GZ20-10))","v":6843.5813729518541},null,{"$f":"HC59/((1+$H$84)^(HB20-10))","v":6696.2635743168839},null,{"$f":"HE59/((1+$H$84)^(HD20-10))","v":6552.1170003100615},null,{"$f":"HG59/((1+$H$84)^(HF20-10))","v":6411.0733858219783},null,{"$f":"HI59/((1+$H$84)^(HH20-10))","v":6273.0659352465536},null,{"$f":"HK59/((1+$H$84)^(HJ20-10))","v":6138.0292908479005},null,{"$f":"HM59/((1+$H$84)^(HL20-10))","v":6005.8995018081214},null,{"$f":"HO59/((1+$H$84)^(HN20-10))","v":5876.6139939414097},null,{"$f":"HQ59/((1+$H$84)^(HP20-10))","v":5750.1115400600884},null,{"$f":"HS59/((1+$H$84)^(HR20-10))","v":5626.3322309785599},null,{"$f":"HU59/((1+$H$84)^(HT20-10))","v":5505.2174471414473},null,{"$f":"HW59/((1+$H$84)^(HV20-10))","v":5386.7098308624736},null,{"$f":"HY59/((1+$H$84)^(HX20-10))","v":5270.7532591609324},null,{"$f":"IA59/((1+$H$84)^(HZ20-10))","v":5157.2928171829089},null,{"$f":"IC59/((1+$H$84)^(IB20-10))","v":5046.2747721946271},null,{"$f":"IE59/((1+$H$84)^(ID20-10))","v":4937.6465481356427},null,{"$f":"IG59/((1+$H$84)^(IF20-10))","v":4831.3567007198071},null,{"$f":"II59/((1+$H$84)^(IH20-10))","v":4727.3548930722191},null,{"$f":"IK59/((1+$H$84)^(IJ20-10))","v":4625.5918718906241},null,{"$f":"IM59/((1+$H$84)^(IL20-10))","v":4526.0194441199847},null,{"$f":"IO59/((1+$H$84)^(IN20-10))","v":4428.5904541291429},null,{"$f":"IQ59/((1+$H$84)^(IP20-10))","v":4333.25876137881},null,{"$f":"IS59/((1+$H$84)^(IR20-10))","v":4239.9792185702645},null,{"$f":"IU59/((1+$H$84)^(IT20-10))","v":4148.7076502644459},null,{"$f":"IW59/((1+$H$84)^(IV20-10))","v":4059.4008319612972},null,{"$f":"IY59/((1+$H$84)^(IX20-10))","v":3972.0164696294496},null,{"$f":"JA59/((1+$H$84)^(IZ20-10))","v":3886.5131796765645},null,{"$f":"JC59/((1+$H$84)^(JB20-10))","v":3802.8504693508462},null,{"$f":"JE59/((1+$H$84)^(JD20-10))","v":3720.988717564429},null,{"$f":"JG59/((1+$H$84)^(JF20-10))","v":3640.8891561295786}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert IH Total (11+)",null,{"$f":"ROUND(SUM(AV70:JG70),-3)","v":1647000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuität IH Total (11+)",null,{"$f":"ROUND(AU71*H82,-3)","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in % von GV-Wert",null,{"$f":"AU72/H79","v":6.956521739130435E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHF/m2a",null,{"$f":"AU72/H87","v":13.545241105291673}]
[]
[]
[]
[]
["Bauwerkskosten",null,null,null,null,null,null,{"$f":"Ersatzneubau!J68","v":5750000},"CHF"]
["Anlagekosten",null,null,null,null,null,null,{"$f":"Ersatzneubau!J70","v":10100000},"CHF"]
["Kalkulationszinssatz (real)",null,null,null,null,null,null,{"$f":"Grundlagen!$B$15","v":2.1999999999999999E-2}]
["Annuitätsfaktor",null,null,null,null,null,null,{"$f":"((1+$H$81)^$H$86*$H$81)/((1+$H$81)^$H$86-1)","v":2.4210022275956051E-2}]
["Teuerung",null,null,null,null,null,null,{"$f":"Grundlagen!B86","v":0}]
["Kalkulationszinssatz (nominal)",null,null,null,null,null,null,{"$f":"H81+H83","v":2.1999999999999999E-2}]
["Betrachtungszeitraum",null,null,null,null,null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
["Betrachtungszeitraum ab Jahr 11+",null,null,null,null,null,null,{"$f":"H85-10","v":110},"Jahre"]
["Hauptnutzfläche (gem. Mieterspiegel)",null,null,null,null,null,null,{"$f":"SUM(Mieterspiegel!AO30:AO49)","v":2953.0666666666671},"m2"]
[]
["Investitionsjahr",null,null,null,null,null,null,{"$f":"Grundlagen!B11","v":2025}]

{"sheet":"DCF","index":40,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Tabelle1","index":41,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"DCF - Light","index":42,"n_rows":452,"n_cols":14,"rows_kept":452,"cut":false,"hidden":false,"merged":[[0,0,0,13],[32,1,32,2],[33,1,33,2],[30,0,30,13],[254,1,254,2],[70,0,70,13],[111,0,111,13],[141,0,141,13],[143,1,143,2],[144,1,144,2],[181,0,181,13],[72,1,72,2],[73,1,73,2],[183,1,183,2],[184,1,184,2],[221,0,221,13],[251,0,251,13],[253,1,253,2],[365,1,365,2],[402,0,402,13],[404,1,404,2],[405,1,405,2],[291,0,291,13],[293,1,293,2],[294,1,294,2],[332,0,332,13],[362,0,362,13],[364,1,364,2]]}
["Strategie \"Light\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!B7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Light'!B3","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Light'!J3","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Light'!B4","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Light'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Light'!J4","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Light'!B5","v":723600},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!B19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Light'!J5","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!$B$9","v":0.1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!$B$10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!B11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D33+1","v":2022},{"$f":"E33+1","v":2023},2024,{"$f":"G33+1","v":2025},2026,2027,2028,2029,2030,{"$f":"SUM(M33+1)&\"-\"&TEXT(SUM(M33+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D34+1","v":2},3,4,{"$f":"G34+1","v":5},6,7,8,9,10,{"$f":"M34+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D33>=$K6,D33<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E33>=$K6,E33<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D33=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E33=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D33=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E33=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!B$24,\" \")","v":498762.23999999999},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!C$24,\" \")","v":503700.47999999998},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!D$24,\" \")","v":508638.71999999997},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!E$24,\" \")","v":513576.96000000002},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!F$24,\" \")","v":518515.20000000001},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!G$24,\" \")","v":578999.46},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!H$24,\" \")","v":581567.34479999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!I$24,\" \")","v":584135.22959999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!J$24,\" \")","v":586703.11439999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!K$24,\" \")","v":589270.99919999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Light'!DS$26,\" \")","v":664995.80058822257}]
["Leerstand / Mietausfall",{"$f":"B11","v":48312},{"$f":"D11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D40=\"nach Investition\",$B19*D41,D36=\"Investition\",$B18*D41,D37=\" \",$D13*D41,D38=\"vor Investition\",($C$42-$B16*D34)*D41,D39=\"vor Investition\",$B17*D41),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E40=\"nach Investition\",$B19*E41,E36=\"Investition\",$B18*E41,E37=\" \",$D13*E41,E38=\"vor Investition\",($C$42-$B16*E34)*E41,E39=\"vor Investition\",$B17*E41),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F40=\"nach Investition\",$B19*F41,F36=\"Investition\",$B18*F41,F37=\" \",$D13*F41,F38=\"vor Investition\",($C$42-$B16*F34)*F41,F39=\"vor Investition\",$B17*F41),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G40=\"nach Investition\",$B19*G41,G36=\"Investition\",$B18*G41,G37=\" \",$D13*G41,G38=\"vor Investition\",($C$42-$B16*G34)*G41,G39=\"vor Investition\",$B17*G41),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H40=\"nach Investition\",$B19*H41,H36=\"Investition\",$B18*H41,H37=\" \",$D13*H41,H38=\"vor Investition\",($C$42-$B16*H34)*H41,H39=\"vor Investition\",$B17*H41),\" \")","v":51851.520000000004},{"$f":"IFERROR(_xlfn.IFS(I40=\"nach Investition\",$B19*I41,I36=\"Investition\",$B18*I41,I37=\" \",$D13*I41,I38=\"vor Investition\",($C$42-$B16*I34)*I41,I39=\"vor Investition\",$B17*I41),\" \")","v":57899.945999999996},{"$f":"IFERROR(_xlfn.IFS(J40=\"nach Investition\",$B19*J41,J36=\"Investition\",$B18*J41,J37=\" \",$D13*J41,J38=\"vor Investition\",($C$42-$B16*J34)*J41,J39=\"vor Investition\",$B17*J41),\" \")","v":5815.6734479999996},{"$f":"IFERROR(_xlfn.IFS(K40=\"nach Investition\",$B19*K41,K36=\"Investition\",$B18*K41,K37=\" \",$D13*K41,K38=\"vor Investition\",($C$42-$B16*K34)*K41,K39=\"vor Investition\",$B17*K41),\" \")","v":5841.352296},{"$f":"IFERROR(_xlfn.IFS(L40=\"nach Investition\",$B19*L41,L36=\"Investition\",$B18*L41,L37=\" \",$D13*L41,L38=\"vor Investition\",($C$42-$B16*L34)*L41,L39=\"vor Investition\",$B17*L41),\" \")","v":5867.0311439999996},{"$f":"IFERROR(_xlfn.IFS(M40=\"nach Investition\",$B19*M41,M36=\"Investition\",$B18*M41,M37=\" \",$D13*M41,M38=\"vor Investition\",($C$42-$B16*M34)*M41,M39=\"vor Investition\",$B17*M41),\" \")","v":5892.7099920000001},{"$f":"IFERROR(_xlfn.IFS(N40=\"nach Investition\",$B19*N41,N36=\"Investition\",$B18*N41,N37=\" \",$D13*N41,N38=\"vor Investition\",($C$42-$B16*N34)*N41,N39=\"vor Investition\",$B17*N41),\" \")","v":6649.9580058822257}]
["in %",null,null,{"$f":"IFERROR(D42/D41,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E42/E41,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.1,0.1,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D36=\"Investition\",$B22*D41,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E36=\"Investition\",$B22*E41,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E44/E41,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B41-SUM(B42:B44)","v":445512},null,{"$f":"IFERROR(D41-SUM(D42,D44),\" \")","v":454954.74239999999},{"$f":"IFERROR(E41-SUM(E42,E44),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,414812.16000000003,521099.51399999997,575751.67135199998,578293.87730399997,580836.08325599995,583378.28920799994,658345.84258234035]
["Betriebskosten",{"$f":"B41*C47","v":29629.439999999999},{"$f":"B26","v":0.06},{"$f":"IFERROR(D46*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E46*$B26,\" \")","v":27869.774975999997},28448.191295999997,27733.155839999999,24888.729600000002,31265.970839999998,34545.100281119994,34697.63263824,34850.164995359999,35002.697352479998,39500.750554940423]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D38=\"vor Investition\",$G6*$G7,D39=\"vor Investition\",$G6*$G7,D36=\"Investition\",\" \",D37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E38=\"vor Investition\",$G6*$G7,E39=\"vor Investition\",$G6*$G7,E36=\"Investition\",\" \",E37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F38=\"vor Investition\",$G6*$G7,F39=\"vor Investition\",$G6*$G7,F36=\"Investition\",\" \",F37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G38=\"vor Investition\",$G6*$G7,G39=\"vor Investition\",$G6*$G7,G36=\"Investition\",\" \",G37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H38=\"vor Investition\",$G6*$G7,H39=\"vor Investition\",$G6*$G7,H36=\"Investition\",\" \",H37=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I38=\"vor Investition\",$G6*$G7,I39=\"vor Investition\",$G6*$G7,I36=\"Investition\",\" \",I37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J38=\"vor Investition\",$G6*$G7,J39=\"vor Investition\",$G6*$G7,J36=\"Investition\",\" \",J37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K38=\"vor Investition\",$G6*$G7,K39=\"vor Investition\",$G6*$G7,K36=\"Investition\",\" \",K37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L38=\"vor Investition\",$G6*$G7,L39=\"vor Investition\",$G6*$G7,L36=\"Investition\",\" \",L37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M38=\"vor Investition\",$G6*$G7,M39=\"vor Investition\",$G6*$G7,M36=\"Investition\",\" \",M37=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B46-SUM(B47:B58)","v":415882.56},null,{"$f":"IFERROR(D46-SUM(D47:D58),\" \")","v":404196.77397607797},{"$f":"IFERROR(E46-SUM(E47:E58),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,389923.43040000001,442912.17540015589,494285.20331103588,496674.87690591591,499064.55050079583,501454.22409567586,571845.09202739992]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$B$16)","v":2440000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"Investitionsstrategien!B22","v":61300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B59-SUM(B60:B61)","v":415882.56},null,{"$f":"IFERROR(D59-SUM(D60:D61),\" \")","v":404196.77397607797},{"$f":"IFERROR(E59-SUM(E60:E61),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,-2050076.5696,442912.17540015589,494285.20331103588,496674.87690591591,499064.55050079583,501454.22409567586,{"$f":"IFERROR(N59-SUM(N60:N60),\" \")","v":510545.09202739992}]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D34","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D62*D64,\" \")","v":395495.8649472387},{"$f":"IFERROR(E62*E64,\" \")","v":395569.28659900767},395543.25129330228,376760.27317542915,-1838720.0132403993,388697.94463087799,424444.91918460361,417315.99081180716,410297.30090143095,403387.40682549251,{"$f":"IFERROR((1+$E$452)^-(M34+$E$451)*(N62/$E$452),\" \")","v":18668200.935699619}]
[]
["Marktwert",{"$f":"ROUND(SUM(D65:N65),-4)","v":20440000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D73+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M73+1)&\"-\"&TEXT(SUM(M73+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D74+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M74+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D73>=$K6,D73<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E73>=$K6,E73<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D73=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E73=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D73=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E73=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D77=\" \",$B8,'Bruttomietertrag - Light'!B24)","v":498762.23999999999},{"$f":"IF(E77=\" \",$B8,'Bruttomietertrag - Light'!C24)","v":503700.47999999998},{"$f":"IF(F77=\" \",$B8,'Bruttomietertrag - Light'!D24)","v":508638.71999999997},{"$f":"IF(G77=\" \",$B8,'Bruttomietertrag - Light'!E24)","v":513576.96000000002},{"$f":"IF(H77=\" \",$B8,'Bruttomietertrag - Light'!F24)","v":518515.20000000001},{"$f":"IF(I77=\" \",$B8,'Bruttomietertrag - Light'!G24)","v":723600},{"$f":"IF(J77=\" \",$B8,'Bruttomietertrag - Light'!H24)","v":723600},{"$f":"IF(K77=\" \",$B8,'Bruttomietertrag - Light'!I24)","v":723600},{"$f":"IF(L77=\" \",$B8,'Bruttomietertrag - Light'!J24)","v":723600},{"$f":"IF(M77=\" \",$B8,'Bruttomietertrag - Light'!K24)","v":723600},{"$f":"IF(N77=\" \",$B8,'Bruttomietertrag - Light'!L24)","v":723600}]
["Leerstand / Mietausfall",{"$f":"B42","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D80=\"nach Investition\",$D19*D81,D76=\"Investition\",$D18*D81,D77=\" \",$D13*D81,D78=\"vor Investition\",($C$42-$D16*D74)*D81,D79=\"vor Investition\",$D17*D81),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E80=\"nach Investition\",$D19*E81,E76=\"Investition\",$D18*E81,E77=\" \",$D13*E81,E78=\"vor Investition\",($C$42-$D16*E74)*E81,E79=\"vor Investition\",$D17*E81),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F80=\"nach Investition\",$D19*F81,F76=\"Investition\",$D18*F81,F77=\" \",$D13*F81,F78=\"vor Investition\",($C$42-$D16*F74)*F81,F79=\"vor Investition\",$D17*F81),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G80=\"nach Investition\",$D19*G81,G76=\"Investition\",$D18*G81,G77=\" \",$D13*G81,G78=\"vor Investition\",($C$42-$D16*G74)*G81,G79=\"vor Investition\",$D17*G81),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H80=\"nach Investition\",$D19*H81,H76=\"Investition\",$D18*H81,H77=\" \",$D13*H81,H78=\"vor Investition\",($C$42-$D16*H74)*H81,H79=\"vor Investition\",$D17*H81),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I80=\"nach Investition\",$D19*I81,I76=\"Investition\",$D18*I81,I77=\" \",$D13*I81,I78=\"vor Investition\",($C$42-$D16*I74)*I81,I79=\"vor Investition\",$D17*I81),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J80=\"nach Investition\",$D19*J81,J76=\"Investition\",$D18*J81,J77=\" \",$D13*J81,J78=\"vor Investition\",($C$42-$D16*J74)*J81,J79=\"vor Investition\",$D17*J81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(K80=\"nach Investition\",$D19*K81,K76=\"Investition\",$D18*K81,K77=\" \",$D13*K81,K78=\"vor Investition\",($C$42-$D16*K74)*K81,K79=\"vor Investition\",$D17*K81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(L80=\"nach Investition\",$D19*L81,L76=\"Investition\",$D18*L81,L77=\" \",$D13*L81,L78=\"vor Investition\",($C$42-$D16*L74)*L81,L79=\"vor Investition\",$D17*L81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(M80=\"nach Investition\",$D19*M81,M76=\"Investition\",$D18*M81,M77=\" \",$D13*M81,M78=\"vor Investition\",($C$42-$D16*M74)*M81,M79=\"vor Investition\",$D17*M81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(N80=\"nach Investition\",$D19*N81,N76=\"Investition\",$D18*N81,N77=\" \",$D13*N81,N78=\"vor Investition\",($C$42-$D16*N74)*N81,N79=\"vor Investition\",$D17*N81),\" \")","v":7236}]
["in %",null,null,{"$f":"IFERROR(D82/D81,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C76=\"Investition\",$B23*D81,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D76=\"Investition\",$B23*E81,\" \"),\" \")","v":" "}," "," "," ",36180," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D84/D81,\" \")","v":" "},{"$f":"IFERROR(E84/E81,\" \")","v":" "}," "," "," ",0.05," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B81-SUM(B82:B84)","v":445512},null,{"$f":"IFERROR(D81-SUM(D82,D84),\" \")","v":454954.74239999999},{"$f":"IFERROR(E81-SUM(E82,E84),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,687420,716364,716364,716364,716364,716364]
["Betriebskosten",{"$f":"B47","v":29629.439999999999},{"$f":"C47","v":0.06},{"$f":"IFERROR(D86*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E86*$B26,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,41245.199999999997,42981.84,42981.84,42981.84,42981.84,42981.84]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D78=\"vor Investition\",$G6*$G7,D79=\"vor Investition\",$G6*$G7,D76=\"Investition\",\" \",D77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E78=\"vor Investition\",$G6*$G7,E79=\"vor Investition\",$G6*$G7,E76=\"Investition\",\" \",E77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F78=\"vor Investition\",$G6*$G7,F79=\"vor Investition\",$G6*$G7,F76=\"Investition\",\" \",F77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G78=\"vor Investition\",$G6*$G7,G79=\"vor Investition\",$G6*$G7,G76=\"Investition\",\" \",G77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H78=\"vor Investition\",$G6*$G7,H79=\"vor Investition\",$G6*$G7,H76=\"Investition\",\" \",H77=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I78=\"vor Investition\",$G6*$G7,I79=\"vor Investition\",$G6*$G7,I76=\"Investition\",\" \",I77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J78=\"vor Investition\",$G6*$G7,J79=\"vor Investition\",$G6*$G7,J76=\"Investition\",\" \",J77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K78=\"vor Investition\",$G6*$G7,K79=\"vor Investition\",$G6*$G7,K76=\"Investition\",\" \",K77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L78=\"vor Investition\",$G6*$G7,L79=\"vor Investition\",$G6*$G7,L76=\"Investition\",\" \",L77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M78=\"vor Investition\",$G6*$G7,M79=\"vor Investition\",$G6*$G7,M76=\"Investition\",\" \",M77=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B86-SUM(B87:B98)","v":415882.56},null,{"$f":"IFERROR(D86-SUM(D87:D98),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,0,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,626382.16]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$B$16)","v":2440000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$B$16)","v":" "},{"$f":"Investitionsstrategien!B22","v":61300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B99-SUM(B100:B101)","v":415882.56},null,{"$f":"IFERROR(D99-SUM(D100:D101),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,-2440000,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,565082.16]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D74","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D102*D104,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,199753.53708847129,-2188443.5434438195,525902.40314415551,537944.68973285367,526364.66705758672,515033.9207999871,503947.0849314942,{"$f":"IFERROR((1+$E$452)^-(M74+$E$451)*(N102/$E$452),\" \")","v":20662361.606823586}]
[]
["Marktwert",{"$f":"ROUND(SUM(D105:N105),-4)","v":22470000}]
[]
[]
[]
[]
["Strategie \"Light\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!C7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Light'!B33","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Light'!J33","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Light'!B34","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Light'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Light'!J34","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Light'!B35","v":723600},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!C19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Light'!J35","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!C9","v":0.1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!C10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!C11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D144+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M144+1)&\"-\"&TEXT(SUM(M144+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D145+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M145+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D144>=$K117,D144<=$K119),\"Investition\",\" \")","v":" "}," "," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D144=($K117-1),\"vor Investition\",\"\")","v":""},"","","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D144=($K119+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B117","v":493824},null,{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!B54,\" \")","v":498762.23999999999},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!C54,\" \")","v":503700.47999999998},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!D54,\" \")","v":508638.71999999997},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!E54,\" \")","v":513576.96000000002},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!F54,\" \")","v":518515.20000000001},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!G54,\" \")","v":612354.21},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!H54,\" \")","v":614922.09479999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!I54,\" \")","v":617489.97959999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!J54,\" \")","v":620057.86439999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!K54,\" \")","v":622625.74919999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Light'!DS$56,\" \")","v":687963.70718818286}]
["Leerstand / Mietausfall",{"$f":"B122","v":48312},{"$f":"D122","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D151=\"nach Investition\",$B130*D152,D147=\"Investition\",$B129*D152,D148=\" \",$D124*D152,D149=\"vor Investition\",($C$42-$B127*D145)*D152,D150=\"vor Investition\",$B128*D152),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E151=\"nach Investition\",$B130*E152,E147=\"Investition\",$B129*E152,E148=\" \",$D124*E152,E149=\"vor Investition\",($C$42-$B127*E145)*E152,E150=\"vor Investition\",$B128*E152),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F151=\"nach Investition\",$B130*F152,F147=\"Investition\",$B129*F152,F148=\" \",$D124*F152,F149=\"vor Investition\",($C$42-$B127*F145)*F152,F150=\"vor Investition\",$B128*F152),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G151=\"nach Investition\",$B130*G152,G147=\"Investition\",$B129*G152,G148=\" \",$D124*G152,G149=\"vor Investition\",($C$42-$B127*G145)*G152,G150=\"vor Investition\",$B128*G152),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H151=\"nach Investition\",$B130*H152,H147=\"Investition\",$B129*H152,H148=\" \",$D124*H152,H149=\"vor Investition\",($C$42-$B127*H145)*H152,H150=\"vor Investition\",$B128*H152),\" \")","v":51851.520000000004},{"$f":"IFERROR(_xlfn.IFS(I151=\"nach Investition\",$B130*I152,I147=\"Investition\",$B129*I152,I148=\" \",$D124*I152,I149=\"vor Investition\",($C$42-$B127*I145)*I152,I150=\"vor Investition\",$B128*I152),\" \")","v":61235.421000000002},{"$f":"IFERROR(_xlfn.IFS(J151=\"nach Investition\",$B130*J152,J147=\"Investition\",$B129*J152,J148=\" \",$D124*J152,J149=\"vor Investition\",($C$42-$B127*J145)*J152,J150=\"vor Investition\",$B128*J152),\" \")","v":6149.2209480000001},{"$f":"IFERROR(_xlfn.IFS(K151=\"nach Investition\",$B130*K152,K147=\"Investition\",$B129*K152,K148=\" \",$D124*K152,K149=\"vor Investition\",($C$42-$B127*K145)*K152,K150=\"vor Investition\",$B128*K152),\" \")","v":6174.8997959999997},{"$f":"IFERROR(_xlfn.IFS(L151=\"nach Investition\",$B130*L152,L147=\"Investition\",$B129*L152,L148=\" \",$D124*L152,L149=\"vor Investition\",($C$42-$B127*L145)*L152,L150=\"vor Investition\",$B128*L152),\" \")","v":6200.5786440000002},{"$f":"IFERROR(_xlfn.IFS(M151=\"nach Investition\",$B130*M152,M147=\"Investition\",$B129*M152,M148=\" \",$D124*M152,M149=\"vor Investition\",($C$42-$B127*M145)*M152,M150=\"vor Investition\",$B128*M152),\" \")","v":6226.2574919999997},{"$f":"IFERROR(_xlfn.IFS(N151=\"nach Investition\",$B130*N152,N147=\"Investition\",$B129*N152,N148=\" \",$D124*N152,N149=\"vor Investition\",($C$42-$B127*N145)*N152,N150=\"vor Investition\",$B128*N152),\" \")","v":6879.6370718818289}]
["in %",null,null,{"$f":"IFERROR(D153/D152,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.1,0.1,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D147=\"Investition\",$B133*D152,\" \"),\" \")","v":" "}," "," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E155/E152,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B152-SUM(B153:B155)","v":445512},null,{"$f":"IFERROR(D152-SUM(D153,D155),\" \")","v":454954.74239999999},{"$f":"IFERROR(E152-SUM(E153,E155),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,414812.16000000003,551118.78899999999,608772.87385199999,611315.07980399998,613857.28575599997,616399.49170799996,681084.07011630107]
["Betriebskosten",{"$f":"B152*C158","v":29629.439999999999},{"$f":"B137","v":0.06},{"$f":"IFERROR(D157*$B137,\" \")","v":27297.284543999998},27869.774975999997,28448.191295999997,27733.155839999999,24888.729600000002,33067.127339999999,36526.372431119999,36678.904788239997,36831.437145359996,36983.969502479995,40865.044206978062]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D149=\"vor Investition\",$G117*$G118,D150=\"vor Investition\",$G117*$G118,D147=\"Investition\",\" \",D148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E149=\"vor Investition\",$G117*$G118,E150=\"vor Investition\",$G117*$G118,E147=\"Investition\",\" \",E148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F149=\"vor Investition\",$G117*$G118,F150=\"vor Investition\",$G117*$G118,F147=\"Investition\",\" \",F148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G149=\"vor Investition\",$G117*$G118,G150=\"vor Investition\",$G117*$G118,G147=\"Investition\",\" \",G148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H149=\"vor Investition\",$G117*$G118,H150=\"vor Investition\",$G117*$G118,H147=\"Investition\",\" \",H148=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I149=\"vor Investition\",$G117*$G118,I150=\"vor Investition\",$G117*$G118,I147=\"Investition\",\" \",I148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J149=\"vor Investition\",$G117*$G118,J150=\"vor Investition\",$G117*$G118,J147=\"Investition\",\" \",J148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K149=\"vor Investition\",$G117*$G118,K150=\"vor Investition\",$G117*$G118,K147=\"Investition\",\" \",K148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L149=\"vor Investition\",$G117*$G118,L150=\"vor Investition\",$G117*$G118,L147=\"Investition\",\" \",L148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M149=\"vor Investition\",$G117*$G118,M150=\"vor Investition\",$G117*$G118,M147=\"Investition\",\" \",M148=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B157-SUM(B158:B169)","v":415882.56},null,{"$f":"IFERROR(D157-SUM(D158:D169),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,411025.42428007798,389923.43040000001,471130.29390015593,525325.13366103591,527714.80725591583,530104.48085079587,532494.1544456759,593219.02590932301]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$C$16)","v":3070000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"Investitionsstrategien!C22","v":61300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B170-SUM(B171:B172)","v":415882.56},null,{"$f":"IFERROR(D170-SUM(D171:D172),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,411025.42428007798,-2680076.5696,471130.29390015593,525325.13366103591,527714.80725591583,530104.48085079587,532494.1544456759,531919.02590932301]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D145","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D173*D175,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,376760.27317542915,-2403768.9609328611,413462.05199006508,451099.04647922772,443396.35019989323,435816.24355122173,428357.01802881027,{"$f":"IFERROR((1+$E$452)^-(M145+$E$451)*(N173/$E$452),\" \")","v":19449743.837051582}]
[]
["Marktwert",{"$f":"ROUND(SUM(D176:N176),-4)","v":20780000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D184+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M184+1)&\"-\"&TEXT(SUM(M184+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D185+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M185+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D184>=$K117,D184<=$K119),\"Investition\",\" \")","v":" "}," "," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D184=($K117-1),\"vor Investition\",\"\")","v":""},"","","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D184=($K119+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D188=\" \",$B119,'Bruttomietertrag - Light'!B54)","v":498762.23999999999},{"$f":"IF(E188=\" \",$B119,'Bruttomietertrag - Light'!C54)","v":503700.47999999998},{"$f":"IF(F188=\" \",$B119,'Bruttomietertrag - Light'!D54)","v":508638.71999999997},{"$f":"IF(G188=\" \",$B119,'Bruttomietertrag - Light'!E54)","v":513576.96000000002},{"$f":"IF(H188=\" \",$B119,'Bruttomietertrag - Light'!F54)","v":518515.20000000001},{"$f":"IF(I188=\" \",$B119,'Bruttomietertrag - Light'!G54)","v":723600},{"$f":"IF(J188=\" \",$B119,'Bruttomietertrag - Light'!H54)","v":723600},{"$f":"IF(K188=\" \",$B119,'Bruttomietertrag - Light'!I54)","v":723600},{"$f":"IF(L188=\" \",$B119,'Bruttomietertrag - Light'!J54)","v":723600},{"$f":"IF(M188=\" \",$B119,'Bruttomietertrag - Light'!K54)","v":723600},{"$f":"IF(N188=\" \",$B119,'Bruttomietertrag - Light'!L134)","v":723600}]
["Leerstand / Mietausfall",{"$f":"B153","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D191=\"nach Investition\",$D130*D192,D187=\"Investition\",$D129*D192,D188=\" \",$D124*D192,D189=\"vor Investition\",($C$42-$D127*D185)*D192,D190=\"vor Investition\",$D128*D192),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E191=\"nach Investition\",$D130*E192,E187=\"Investition\",$D129*E192,E188=\" \",$D124*E192,E189=\"vor Investition\",($C$42-$D127*E185)*E192,E190=\"vor Investition\",$D128*E192),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F191=\"nach Investition\",$D130*F192,F187=\"Investition\",$D129*F192,F188=\" \",$D124*F192,F189=\"vor Investition\",($C$42-$D127*F185)*F192,F190=\"vor Investition\",$D128*F192),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G191=\"nach Investition\",$D130*G192,G187=\"Investition\",$D129*G192,G188=\" \",$D124*G192,G189=\"vor Investition\",($C$42-$D127*G185)*G192,G190=\"vor Investition\",$D128*G192),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H191=\"nach Investition\",$D130*H192,H187=\"Investition\",$D129*H192,H188=\" \",$D124*H192,H189=\"vor Investition\",($C$42-$D127*H185)*H192,H190=\"vor Investition\",$D128*H192),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I191=\"nach Investition\",$D130*I192,I187=\"Investition\",$D129*I192,I188=\" \",$D124*I192,I189=\"vor Investition\",($C$42-$D127*I185)*I192,I190=\"vor Investition\",$D128*I192),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J191=\"nach Investition\",$D130*J192,J187=\"Investition\",$D129*J192,J188=\" \",$D124*J192,J189=\"vor Investition\",($C$42-$D127*J185)*J192,J190=\"vor Investition\",$D128*J192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(K191=\"nach Investition\",$D130*K192,K187=\"Investition\",$D129*K192,K188=\" \",$D124*K192,K189=\"vor Investition\",($C$42-$D127*K185)*K192,K190=\"vor Investition\",$D128*K192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(L191=\"nach Investition\",$D130*L192,L187=\"Investition\",$D129*L192,L188=\" \",$D124*L192,L189=\"vor Investition\",($C$42-$D127*L185)*L192,L190=\"vor Investition\",$D128*L192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(M191=\"nach Investition\",$D130*M192,M187=\"Investition\",$D129*M192,M188=\" \",$D124*M192,M189=\"vor Investition\",($C$42-$D127*M185)*M192,M190=\"vor Investition\",$D128*M192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(N191=\"nach Investition\",$D130*N192,N187=\"Investition\",$D129*N192,N188=\" \",$D124*N192,N189=\"vor Investition\",($C$42-$D127*N185)*N192,N190=\"vor Investition\",$D128*N192),\" \")","v":7236}]
["in %",null,null,{"$f":"IFERROR(D193/D192,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C187=\"Investition\",$B134*D192,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D187=\"Investition\",$B134*E192,\" \"),\" \")","v":" "}," "," "," ",36180," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D195/D192,\" \")","v":" "},{"$f":"IFERROR(E195/E192,\" \")","v":" "},{"$f":"IFERROR(F195/F192,\" \")","v":" "},{"$f":"IFERROR(G195/G192,\" \")","v":" "},{"$f":"IFERROR(H195/H192,\" \")","v":" "},{"$f":"IFERROR(I195/I192,\" \")","v":0.05},{"$f":"IFERROR(J195/J192,\" \")","v":" "},{"$f":"IFERROR(K195/K192,\" \")","v":" "},{"$f":"IFERROR(L195/L192,\" \")","v":" "},{"$f":"IFERROR(M195/M192,\" \")","v":" "},{"$f":"IFERROR(N195/N192,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B192-SUM(B193:B195)","v":445512},null,{"$f":"IFERROR(D192-SUM(D193,D195),\" \")","v":454954.74239999999},{"$f":"IFERROR(E192-SUM(E193,E195),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,687420,716364,716364,716364,716364,716364]
["Betriebskosten",{"$f":"B158","v":29629.439999999999},{"$f":"C158","v":0.06},{"$f":"IFERROR(D197*$B137,\" \")","v":27297.284543999998},27869.774975999997,28448.191295999997,15407.308800000001,0,41245.199999999997,42981.84,42981.84,42981.84,42981.84,42981.84]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D189=\"vor Investition\",$G117*$G118,D190=\"vor Investition\",$G117*$G118,D187=\"Investition\",\" \",D188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E189=\"vor Investition\",$G117*$G118,E190=\"vor Investition\",$G117*$G118,E187=\"Investition\",\" \",E188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F189=\"vor Investition\",$G117*$G118,F190=\"vor Investition\",$G117*$G118,F187=\"Investition\",\" \",F188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G189=\"vor Investition\",$G117*$G118,G190=\"vor Investition\",$G117*$G118,G187=\"Investition\",\" \",G188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H189=\"vor Investition\",$G117*$G118,H190=\"vor Investition\",$G117*$G118,H187=\"Investition\",\" \",H188=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I189=\"vor Investition\",$G117*$G118,I190=\"vor Investition\",$G117*$G118,I187=\"Investition\",\" \",I188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J189=\"vor Investition\",$G117*$G118,J190=\"vor Investition\",$G117*$G118,J187=\"Investition\",\" \",J188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K189=\"vor Investition\",$G117*$G118,K190=\"vor Investition\",$G117*$G118,K187=\"Investition\",\" \",K188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L189=\"vor Investition\",$G117*$G118,L190=\"vor Investition\",$G117*$G118,L187=\"Investition\",\" \",L188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M189=\"vor Investition\",$G117*$G118,M190=\"vor Investition\",$G117*$G118,M187=\"Investition\",\" \",M188=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B197-SUM(B198:B209)","v":415882.56},null,{"$f":"IFERROR(D197-SUM(D198:D209),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,0,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,626382.16]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$C$16)","v":3070000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$C$16)","v":" "},{"$f":"Investitionsstrategien!C22","v":61300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B210-SUM(B211:B212)","v":415882.56},null,{"$f":"IFERROR(D210-SUM(D211:D212),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,-3070000,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,565082.16]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D185","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D213*D215,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,199753.53708847129,-2753492.4911362813,525902.40314415551,537944.68973285367,526364.66705758672,515033.9207999871,503947.0849314942,{"$f":"IFERROR((1+$E$452)^-(M185+$E$451)*(N213/$E$452),\" \")","v":20662361.606823586}]
[]
["Marktwert",{"$f":"ROUND(SUM(D216:N216),-4)","v":21900000}]
[]
[]
[]
["Strategie \"Light\" mit Aufstockung ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!D7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Light'!B63","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Light'!J63","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Light'!B64","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Light'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Light'!J64","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Light'!E65","v":1118045.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!D19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Light'!J65","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AX18","v":11180.453333333335},"CHF/a",{"$f":"Mieterspiegel!AY18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!D9","v":0.2},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!D10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!D11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D254+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M254+1)&\"-\"&TEXT(SUM(M254+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D255+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M255+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D254>=$K227,D254<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E254>=$K227,E254<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D254=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E254=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D254=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E254=($K229+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B227","v":493824},null,{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!B85,\" \")","v":498762.23999999999},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!C85,\" \")","v":503700.47999999998},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!D85,\" \")","v":508638.71999999997},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!E85,\" \")","v":513576.96000000002},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!F85,\" \")","v":518515.20000000001},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!G85,\" \")","v":973444.79333333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!H85,\" \")","v":976012.67813333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!I85,\" \")","v":978580.56293333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!J85,\" \")","v":981148.44773333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!K85,\" \")","v":983716.33253333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Light'!DS87,\" \")","v":1059441.1339215555}]
["Leerstand / Mietausfall",{"$f":"B232","v":48312},{"$f":"D232","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D261=\"nach Investition\",$B240*D262,D257=\"Investition\",$B239*D262,D258=\" \",$D234*D262,D259=\"vor Investition\",($C$42-$B237*D255)*D262,D260=\"vor Investition\",$B238*D262),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E261=\"nach Investition\",$B240*E262,E257=\"Investition\",$B239*E262,E258=\" \",$D234*E262,E259=\"vor Investition\",($C$42-$B237*E255)*E262,E260=\"vor Investition\",$B238*E262),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F261=\"nach Investition\",$B240*F262,F257=\"Investition\",$B239*F262,F258=\" \",$D234*F262,F259=\"vor Investition\",($C$42-$B237*F255)*F262,F260=\"vor Investition\",$B238*F262),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G261=\"nach Investition\",$B240*G262,G257=\"Investition\",$B239*G262,G258=\" \",$D234*G262,G259=\"vor Investition\",($C$42-$B237*G255)*G262,G260=\"vor Investition\",$B238*G262),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H261=\"nach Investition\",$B240*H262,H257=\"Investition\",$B239*H262,H258=\" \",$D234*H262,H259=\"vor Investition\",($C$42-$B237*H255)*H262,H260=\"vor Investition\",$B238*H262),\" \")","v":103703.04000000001},{"$f":"IFERROR(_xlfn.IFS(I261=\"nach Investition\",$B240*I262,I257=\"Investition\",$B239*I262,I258=\" \",$D234*I262,I259=\"vor Investition\",($C$42-$B237*I255)*I262,I260=\"vor Investition\",$B238*I262),\" \")","v":97344.479333333336},{"$f":"IFERROR(_xlfn.IFS(J261=\"nach Investition\",$B240*J262,J257=\"Investition\",$B239*J262,J258=\" \",$D234*J262,J259=\"vor Investition\",($C$42-$B237*J255)*J262,J260=\"vor Investition\",$B238*J262),\" \")","v":9760.1267813333343},{"$f":"IFERROR(_xlfn.IFS(K261=\"nach Investition\",$B240*K262,K257=\"Investition\",$B239*K262,K258=\" \",$D234*K262,K259=\"vor Investition\",($C$42-$B237*K255)*K262,K260=\"vor Investition\",$B238*K262),\" \")","v":9785.8056293333339},{"$f":"IFERROR(_xlfn.IFS(L261=\"nach Investition\",$B240*L262,L257=\"Investition\",$B239*L262,L258=\" \",$D234*L262,L259=\"vor Investition\",($C$42-$B237*L255)*L262,L260=\"vor Investition\",$B238*L262),\" \")","v":9811.4844773333334},{"$f":"IFERROR(_xlfn.IFS(M261=\"nach Investition\",$B240*M262,M257=\"Investition\",$B239*M262,M258=\" \",$D234*M262,M259=\"vor Investition\",($C$42-$B237*M255)*M262,M260=\"vor Investition\",$B238*M262),\" \")","v":9837.163325333333},{"$f":"IFERROR(_xlfn.IFS(N261=\"nach Investition\",$B240*N262,N257=\"Investition\",$B239*N262,N258=\" \",$D234*N262,N259=\"vor Investition\",($C$42-$B237*N255)*N262,N260=\"vor Investition\",$B238*N262),\" \")","v":10594.411339215554}]
["in %",null,null,{"$f":"IFERROR(D263/D262,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.1,0.2,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D257=\"Investition\",$B243*D262,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E257=\"Investition\",$B243*E262,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E265/E262,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B262-SUM(B263:B265)","v":445512},null,{"$f":"IFERROR(D262-SUM(D263,D265),\" \")","v":454954.74239999999},{"$f":"IFERROR(E262-SUM(E263,E265),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,362960.64000000001,876100.31400000001,966252.55135199998,968794.75730399997,971336.96325599996,973879.16920799995,1048846.72258234]
["Betriebskosten",{"$f":"B262*C268","v":29629.439999999999},{"$f":"B247","v":0.06},{"$f":"IFERROR(D267*$B247,\" \")","v":27297.284543999998},27869.774975999997,28448.191295999997,27733.155839999999,21777.6384,52566.018839999997,57975.153081119999,58127.685438239998,58280.217795359997,58432.750152479995,62930.803354940399]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D259=\"vor Investition\",$G227*$G228,D260=\"vor Investition\",$G227*$G228,D257=\"Investition\",\" \",D258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E259=\"vor Investition\",$G227*$G228,E260=\"vor Investition\",$G227*$G228,E257=\"Investition\",\" \",E258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F259=\"vor Investition\",$G227*$G228,F260=\"vor Investition\",$G227*$G228,F257=\"Investition\",\" \",F258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G259=\"vor Investition\",$G227*$G228,G260=\"vor Investition\",$G227*$G228,G257=\"Investition\",\" \",G258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H259=\"vor Investition\",$G227*$G228,H260=\"vor Investition\",$G227*$G228,H257=\"Investition\",\" \",H258=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I259=\"vor Investition\",$G227*$G228,I260=\"vor Investition\",$G227*$G228,I257=\"Investition\",\" \",I258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(J259=\"vor Investition\",$G227*$G228,J260=\"vor Investition\",$G227*$G228,J257=\"Investition\",\" \",J258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K259=\"vor Investition\",$G227*$G228,K260=\"vor Investition\",$G227*$G228,K257=\"Investition\",\" \",K258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L259=\"vor Investition\",$G227*$G228,L260=\"vor Investition\",$G227*$G228,L257=\"Investition\",\" \",L258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M259=\"vor Investition\",$G227*$G228,M260=\"vor Investition\",$G227*$G228,M257=\"Investition\",\" \",M258=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B267-SUM(B268:B279)","v":415882.56},null,{"$f":"IFERROR(D267-SUM(D268:D279),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,411025.42428007798,341183.00160000002,776612.92740015592,861356.03051103593,863745.70410591585,866135.37770079589,868525.0512956758,914915.91922739963]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$D$16)","v":6960000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"Investitionsstrategien!D22","v":91300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B280-SUM(B281:B282)","v":415882.56},null,{"$f":"IFERROR(D280-SUM(D281:D282),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,411025.42428007798,-6618816.9983999999,776612.92740015592,861356.03051103593,863745.70410591585,866135.37770079589,868525.0512956758,823615.91922739963]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D255","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D283*D285,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,376760.27317542915,-5936437.4284363445,681552.38311406237,739650.28350114264,725736.11245225614,712078.24184120505,698672.08484875469,{"$f":"IFERROR((1+$E$452)^-(M255+$E$451)*(N283/$E$452),\" \")","v":30115709.100094285}]
[]
["Marktwert",{"$f":"ROUND(SUM(D286:N286),-4)","v":29300000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D294+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M294+1)&\"-\"&TEXT(SUM(M294+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D295+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M295+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D294>=$K227,D294<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E294>=$K227,E294<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D294=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E294=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D294=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E294=($K229+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D298=\" \",$B229,'Bruttomietertrag - Light'!B85)","v":498762.23999999999},{"$f":"IF(E298=\" \",$B229,'Bruttomietertrag - Light'!C85)","v":503700.47999999998},{"$f":"IF(F298=\" \",$B229,'Bruttomietertrag - Light'!D85)","v":508638.71999999997},{"$f":"IF(G298=\" \",$B229,'Bruttomietertrag - Light'!E85)","v":513576.96000000002},{"$f":"IF(H298=\" \",$B229,'Bruttomietertrag - Light'!F85)","v":518515.20000000001},{"$f":"IF(I298=\" \",$B229,'Bruttomietertrag - Light'!G85)","v":1118045.3333333335},{"$f":"IF(J298=\" \",$B229,'Bruttomietertrag - Light'!H85)","v":1118045.3333333335},{"$f":"IF(K298=\" \",$B229,'Bruttomietertrag - Light'!I85)","v":1118045.3333333335},{"$f":"IF(L298=\" \",$B229,'Bruttomietertrag - Light'!J85)","v":1118045.3333333335},{"$f":"IF(M298=\" \",$B229,'Bruttomietertrag - Light'!K85)","v":1118045.3333333335},{"$f":"IF(N298=\" \",$B229,'Bruttomietertrag - Light'!L243)","v":1118045.3333333335}]
["Leerstand / Mietausfall",{"$f":"B263","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D301=\"nach Investition\",$D240*D302,D297=\"Investition\",$D239*D302,D298=\" \",$D234*D302,D299=\"vor Investition\",($C$42-$D237*D295)*D302,D300=\"vor Investition\",$D238*D302),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E301=\"nach Investition\",$D240*E302,E297=\"Investition\",$D239*E302,E298=\" \",$D234*E302,E299=\"vor Investition\",($C$42-$D237*E295)*E302,E300=\"vor Investition\",$D238*E302),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F301=\"nach Investition\",$D240*F302,F297=\"Investition\",$D239*F302,F298=\" \",$D234*F302,F299=\"vor Investition\",($C$42-$D237*F295)*F302,F300=\"vor Investition\",$D238*F302),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G301=\"nach Investition\",$D240*G302,G297=\"Investition\",$D239*G302,G298=\" \",$D234*G302,G299=\"vor Investition\",($C$42-$D237*G295)*G302,G300=\"vor Investition\",$D238*G302),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H301=\"nach Investition\",$D240*H302,H297=\"Investition\",$D239*H302,H298=\" \",$D234*H302,H299=\"vor Investition\",($C$42-$D237*H295)*H302,H300=\"vor Investition\",$D238*H302),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I301=\"nach Investition\",$D240*I302,I297=\"Investition\",$D239*I302,I298=\" \",$D234*I302,I299=\"vor Investition\",($C$42-$D237*I295)*I302,I300=\"vor Investition\",$D238*I302),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J301=\"nach Investition\",$D240*J302,J297=\"Investition\",$D239*J302,J298=\" \",$D234*J302,J299=\"vor Investition\",($C$42-$D237*J295)*J302,J300=\"vor Investition\",$D238*J302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(K301=\"nach Investition\",$D240*K302,K297=\"Investition\",$D239*K302,K298=\" \",$D234*K302,K299=\"vor Investition\",($C$42-$D237*K295)*K302,K300=\"vor Investition\",$D238*K302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(L301=\"nach Investition\",$D240*L302,L297=\"Investition\",$D239*L302,L298=\" \",$D234*L302,L299=\"vor Investition\",($C$42-$D237*L295)*L302,L300=\"vor Investition\",$D238*L302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(M301=\"nach Investition\",$D240*M302,M297=\"Investition\",$D239*M302,M298=\" \",$D234*M302,M299=\"vor Investition\",($C$42-$D237*M295)*M302,M300=\"vor Investition\",$D238*M302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(N301=\"nach Investition\",$D240*N302,N297=\"Investition\",$D239*N302,N298=\" \",$D234*N302,N299=\"vor Investition\",($C$42-$D237*N295)*N302,N300=\"vor Investition\",$D238*N302),\" \")","v":11180.453333333335}]
["in %",null,null,{"$f":"IFERROR(D303/D302,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C297=\"Investition\",$B244*D302,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D297=\"Investition\",$B244*E302,\" \"),\" \")","v":" "}," "," "," ",55902.266666666677," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D305/D302,\" \")","v":" "},{"$f":"IFERROR(E305/E302,\" \")","v":" "},{"$f":"IFERROR(F305/F302,\" \")","v":" "},{"$f":"IFERROR(G305/G302,\" \")","v":" "},{"$f":"IFERROR(H305/H302,\" \")","v":" "},{"$f":"IFERROR(I305/I302,\" \")","v":0.05},{"$f":"IFERROR(J305/J302,\" \")","v":" "},{"$f":"IFERROR(K305/K302,\" \")","v":" "},{"$f":"IFERROR(L305/L302,\" \")","v":" "},{"$f":"IFERROR(M305/M302,\" \")","v":" "},{"$f":"IFERROR(N305/N302,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B302-SUM(B303:B305)","v":445512},null,{"$f":"IFERROR(D302-SUM(D303,D305),\" \")","v":454954.74239999999},{"$f":"IFERROR(E302-SUM(E303,E305),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,1062143.0666666669,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001]
["Betriebskosten",{"$f":"B268","v":29629.439999999999},{"$f":"C268","v":0.06},{"$f":"IFERROR(D307*$B247,\" \")","v":27297.284543999998},27869.774975999997,28448.191295999997,15407.308800000001,0,63728.58400000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D299=\"vor Investition\",$G227*$G228,D300=\"vor Investition\",$G227*$G228,D297=\"Investition\",\" \",D298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E299=\"vor Investition\",$G227*$G228,E300=\"vor Investition\",$G227*$G228,E297=\"Investition\",\" \",E298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F299=\"vor Investition\",$G227*$G228,F300=\"vor Investition\",$G227*$G228,F297=\"Investition\",\" \",F298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G299=\"vor Investition\",$G227*$G228,G300=\"vor Investition\",$G227*$G228,G297=\"Investition\",\" \",G298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H299=\"vor Investition\",$G227*$G228,H300=\"vor Investition\",$G227*$G228,H297=\"Investition\",\" \",H298=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I299=\"vor Investition\",$G227*$G228,I300=\"vor Investition\",$G227*$G228,I297=\"Investition\",\" \",I298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(J299=\"vor Investition\",$G227*$G228,J300=\"vor Investition\",$G227*$G228,J297=\"Investition\",\" \",J298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K299=\"vor Investition\",$G227*$G228,K300=\"vor Investition\",$G227*$G228,K297=\"Investition\",\" \",K298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L299=\"vor Investition\",$G227*$G228,L300=\"vor Investition\",$G227*$G228,L297=\"Investition\",\" \",L298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M299=\"vor Investition\",$G227*$G228,M300=\"vor Investition\",$G227*$G228,M297=\"Investition\",\" \",M298=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B307-SUM(B308:B319)","v":415882.56},null,{"$f":"IFERROR(D307-SUM(D308:D319),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,0,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,969452.98720000009]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$D$16)","v":6960000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$D$16)","v":" "},{"$f":"Investitionsstrategien!D22","v":91300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B320-SUM(B321:B322)","v":415882.56},null,{"$f":"IFERROR(D320-SUM(D321:D322),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,-6960000,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,878152.98720000009]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D295","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D323*D325,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,199753.53708847129,-6242445.517364338,835026.53265418368,853150.05404939281,834784.78869803599,816814.86173976131,799231.76295475662,{"$f":"IFERROR((1+$E$452)^-(M295+$E$451)*(N323/$E$452),\" \")","v":32109869.77121827}]
[]
["Marktwert",{"$f":"ROUND(SUM(D326:N326),-4)","v":31390000}]
[]
[]
[]
[]
["Strategie \"Light\" mit Aufstockung und energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!E7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Light'!B92","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Light'!J92","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Light'!B93","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Light'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Light'!J93","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Light'!E94","v":1118045.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!E19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Light'!J94","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AX18","v":11180.453333333335},"CHF/a",{"$f":"Mieterspiegel!AY18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!E9","v":0.2},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!E10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!E11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D365+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M365+1)&\"-\"&TEXT(SUM(M365+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D366+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M366+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D365>=$K338,D365<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E365>=$K338,E365<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D365=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E365=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D365=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E365=($K340+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B338","v":493824},null,{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!B114,\" \")","v":498762.23999999999},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!C114,\" \")","v":503700.47999999998},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!D114,\" \")","v":508638.71999999997},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!E114,\" \")","v":513576.96000000002},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!F114,\" \")","v":518515.20000000001},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!G114,\" \")","v":1006799.5433333333},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!H114,\" \")","v":1009367.4281333333},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!I114,\" \")","v":1011935.3129333333},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!J114,\" \")","v":1014503.1977333333},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!K114,\" \")","v":1017071.0825333333},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Light'!DS116,\" \")","v":1082409.0405215158}]
["Leerstand / Mietausfall",{"$f":"B343","v":48312},{"$f":"D343","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D372=\"nach Investition\",$B351*D373,D368=\"Investition\",$B350*D373,D369=\" \",$D345*D373,D370=\"vor Investition\",($C$42-$B348*D366)*D373,D371=\"vor Investition\",$B349*D373),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E372=\"nach Investition\",$B351*E373,E368=\"Investition\",$B350*E373,E369=\" \",$D345*E373,E370=\"vor Investition\",($C$42-$B348*E366)*E373,E371=\"vor Investition\",$B349*E373),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F372=\"nach Investition\",$B351*F373,F368=\"Investition\",$B350*F373,F369=\" \",$D345*F373,F370=\"vor Investition\",($C$42-$B348*F366)*F373,F371=\"vor Investition\",$B349*F373),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G372=\"nach Investition\",$B351*G373,G368=\"Investition\",$B350*G373,G369=\" \",$D345*G373,G370=\"vor Investition\",($C$42-$B348*G366)*G373,G371=\"vor Investition\",$B349*G373),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H372=\"nach Investition\",$B351*H373,H368=\"Investition\",$B350*H373,H369=\" \",$D345*H373,H370=\"vor Investition\",($C$42-$B348*H366)*H373,H371=\"vor Investition\",$B349*H373),\" \")","v":103703.04000000001},{"$f":"IFERROR(_xlfn.IFS(I372=\"nach Investition\",$B351*I373,I368=\"Investition\",$B350*I373,I369=\" \",$D345*I373,I370=\"vor Investition\",($C$42-$B348*I366)*I373,I371=\"vor Investition\",$B349*I373),\" \")","v":100679.95433333334},{"$f":"IFERROR(_xlfn.IFS(J372=\"nach Investition\",$B351*J373,J368=\"Investition\",$B350*J373,J369=\" \",$D345*J373,J370=\"vor Investition\",($C$42-$B348*J366)*J373,J371=\"vor Investition\",$B349*J373),\" \")","v":10093.674281333333},{"$f":"IFERROR(_xlfn.IFS(K372=\"nach Investition\",$B351*K373,K368=\"Investition\",$B350*K373,K369=\" \",$D345*K373,K370=\"vor Investition\",($C$42-$B348*K366)*K373,K371=\"vor Investition\",$B349*K373),\" \")","v":10119.353129333334},{"$f":"IFERROR(_xlfn.IFS(L372=\"nach Investition\",$B351*L373,L368=\"Investition\",$B350*L373,L369=\" \",$D345*L373,L370=\"vor Investition\",($C$42-$B348*L366)*L373,L371=\"vor Investition\",$B349*L373),\" \")","v":10145.031977333334},{"$f":"IFERROR(_xlfn.IFS(M372=\"nach Investition\",$B351*M373,M368=\"Investition\",$B350*M373,M369=\" \",$D345*M373,M370=\"vor Investition\",($C$42-$B348*M366)*M373,M371=\"vor Investition\",$B349*M373),\" \")","v":10170.710825333334},{"$f":"IFERROR(_xlfn.IFS(N372=\"nach Investition\",$B351*N373,N368=\"Investition\",$B350*N373,N369=\" \",$D345*N373,N370=\"vor Investition\",($C$42-$B348*N366)*N373,N371=\"vor Investition\",$B349*N373),\" \")","v":10824.090405215158}]
["in %",null,null,{"$f":"IFERROR(D374/D373,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.1,0.2,0.1,0.01,1.0000000000000002E-2,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D368=\"Investition\",$B354*D373,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E368=\"Investition\",$B354*E373,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E376/E373,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B373-SUM(B374:B376)","v":445512},null,{"$f":"IFERROR(D373-SUM(D374,D376),\" \")","v":454954.74239999999},{"$f":"IFERROR(E373-SUM(E374,E376),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,362960.64000000001,906119.58900000004,999273.75385199999,1001815.959804,1004358.165756,1006900.371708,1071584.9501163007]
["Betriebskosten",{"$f":"B373*C379","v":29629.439999999999},{"$f":"B358","v":0.06},{"$f":"IFERROR(D378*$B358,\" \")","v":27297.284543999998},27869.774975999997,28448.191295999997,27733.155839999999,21777.6384,54367.175340000002,59956.425231119996,60108.957588239995,60261.489945359994,60414.022302479993,64295.097006978038]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D370=\"vor Investition\",$G338*$G339,D371=\"vor Investition\",$G338*$G339,D368=\"Investition\",\" \",D369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E370=\"vor Investition\",$G338*$G339,E371=\"vor Investition\",$G338*$G339,E368=\"Investition\",\" \",E369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F370=\"vor Investition\",$G338*$G339,F371=\"vor Investition\",$G338*$G339,F368=\"Investition\",\" \",F369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G370=\"vor Investition\",$G338*$G339,G371=\"vor Investition\",$G338*$G339,G368=\"Investition\",\" \",G369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H370=\"vor Investition\",$G338*$G339,H371=\"vor Investition\",$G338*$G339,H368=\"Investition\",\" \",H369=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I370=\"vor Investition\",$G338*$G339,I371=\"vor Investition\",$G338*$G339,I368=\"Investition\",\" \",I369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(J370=\"vor Investition\",$G338*$G339,J371=\"vor Investition\",$G338*$G339,J368=\"Investition\",\" \",J369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K370=\"vor Investition\",$G338*$G339,K371=\"vor Investition\",$G338*$G339,K368=\"Investition\",\" \",K369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L370=\"vor Investition\",$G338*$G339,L371=\"vor Investition\",$G338*$G339,L368=\"Investition\",\" \",L369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M370=\"vor Investition\",$G338*$G339,M371=\"vor Investition\",$G338*$G339,M368=\"Investition\",\" \",M369=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B378-SUM(B379:B390)","v":415882.56},null,{"$f":"IFERROR(D378-SUM(D379:D390),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,411025.42428007798,341183.00160000002,804831.04590015591,892395.96086103586,894785.63445591589,897175.30805079592,899564.98164567584,936289.85310932272]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$E$16)","v":7490000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"Investitionsstrategien!E22","v":91300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B391-SUM(B392:B393)","v":415882.56},null,{"$f":"IFERROR(D391-SUM(D392:D393),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,411025.42428007798,-7148816.9983999999,804831.04590015591,892395.96086103586,894785.63445591589,897175.30805079592,899564.98164567584,844989.85310932272]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D366","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D394*D396,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,376760.27317542915,-6411796.0669712732,706316.49047324946,766304.41079576663,751816.47184034239,737597.18449099583,723641.69605207245,{"$f":"IFERROR((1+$E$452)^-(M366+$E$451)*(N394/$E$452),\" \")","v":30897252.001446247}]
[]
["Marktwert",{"$f":"ROUND(SUM(D397:N397),-4)","v":29730000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D405+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"SUM(M405+1)&\"-\"&TEXT(SUM(M405+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D406+1","v":2},3,4,5,6,7,8,9,10,{"$f":"M406+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D405>=$K338,D405<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E405>=$K338,E405<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D405=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E405=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D405=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E405=($K340+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D409=\" \",$B340,'Bruttomietertrag - Light'!B114)","v":498762.23999999999},{"$f":"IF(E409=\" \",$B340,'Bruttomietertrag - Light'!C114)","v":503700.47999999998},{"$f":"IF(F409=\" \",$B340,'Bruttomietertrag - Light'!D114)","v":508638.71999999997},{"$f":"IF(G409=\" \",$B340,'Bruttomietertrag - Light'!E114)","v":513576.96000000002},{"$f":"IF(H409=\" \",$B340,'Bruttomietertrag - Light'!F114)","v":518515.20000000001},{"$f":"IF(I409=\" \",$B340,'Bruttomietertrag - Light'!G114)","v":1118045.3333333335},{"$f":"IF(J409=\" \",$B340,'Bruttomietertrag - Light'!H114)","v":1118045.3333333335},{"$f":"IF(K409=\" \",$B340,'Bruttomietertrag - Light'!I114)","v":1118045.3333333335},{"$f":"IF(L409=\" \",$B340,'Bruttomietertrag - Light'!J114)","v":1118045.3333333335},{"$f":"IF(M409=\" \",$B340,'Bruttomietertrag - Light'!K114)","v":1118045.3333333335},{"$f":"IF(N409=\" \",$B340,'Bruttomietertrag - Light'!L114)","v":1118045.3333333335}]
["Leerstand / Mietausfall",{"$f":"B374","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D412=\"nach Investition\",$D351*D413,D408=\"Investition\",$D350*D413,D409=\" \",$D345*D413,D410=\"vor Investition\",($C$42-$D348*D406)*D413,D411=\"vor Investition\",$D349*D413),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E412=\"nach Investition\",$D351*E413,E408=\"Investition\",$D350*E413,E409=\" \",$D345*E413,E410=\"vor Investition\",($C$42-$D348*E406)*E413,E411=\"vor Investition\",$D349*E413),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F412=\"nach Investition\",$D351*F413,F408=\"Investition\",$D350*F413,F409=\" \",$D345*F413,F410=\"vor Investition\",($C$42-$D348*F406)*F413,F411=\"vor Investition\",$D349*F413),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G412=\"nach Investition\",$D351*G413,G408=\"Investition\",$D350*G413,G409=\" \",$D345*G413,G410=\"vor Investition\",($C$42-$D348*G406)*G413,G411=\"vor Investition\",$D349*G413),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H412=\"nach Investition\",$D351*H413,H408=\"Investition\",$D350*H413,H409=\" \",$D345*H413,H410=\"vor Investition\",($C$42-$D348*H406)*H413,H411=\"vor Investition\",$D349*H413),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I412=\"nach Investition\",$D351*I413,I408=\"Investition\",$D350*I413,I409=\" \",$D345*I413,I410=\"vor Investition\",($C$42-$D348*I406)*I413,I411=\"vor Investition\",$D349*I413),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J412=\"nach Investition\",$D351*J413,J408=\"Investition\",$D350*J413,J409=\" \",$D345*J413,J410=\"vor Investition\",($C$42-$D348*J406)*J413,J411=\"vor Investition\",$D349*J413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(K412=\"nach Investition\",$D351*K413,K408=\"Investition\",$D350*K413,K409=\" \",$D345*K413,K410=\"vor Investition\",($C$42-$D348*K406)*K413,K411=\"vor Investition\",$D349*K413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(L412=\"nach Investition\",$D351*L413,L408=\"Investition\",$D350*L413,L409=\" \",$D345*L413,L410=\"vor Investition\",($C$42-$D348*L406)*L413,L411=\"vor Investition\",$D349*L413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(M412=\"nach Investition\",$D351*M413,M408=\"Investition\",$D350*M413,M409=\" \",$D345*M413,M410=\"vor Investition\",($C$42-$D348*M406)*M413,M411=\"vor Investition\",$D349*M413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(N412=\"nach Investition\",$D351*N413,N408=\"Investition\",$D350*N413,N409=\" \",$D345*N413,N410=\"vor Investition\",($C$42-$D348*N406)*N413,N411=\"vor Investition\",$D349*N413),\" \")","v":11180.453333333335}]
["in %",null,null,{"$f":"IFERROR(D414/D413,\" \")","v":8.7832426127527216E-2},7.7832426127527207E-2,6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null," "," "," "," "," ","36'180"," "," "," "," "," "]
["in%",null,null," "," "," "," "," ",0.05," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B413-SUM(B414:B416)","v":445512},null,{"$f":"IFERROR(D413-SUM(D414,D416),\" \")","v":454954.74239999999},{"$f":"IFERROR(E413-SUM(E414,E416),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,1118045.3333333335,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001]
["Betriebskosten",{"$f":"B379","v":29629.439999999999},{"$f":"C379","v":0.06},{"$f":"IFERROR(D418*$B358,\" \")","v":27297.284543999998},27869.774975999997,28448.191295999997,15407.308800000001,0,67082.720000000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D410=\"vor Investition\",$G338*$G339,D411=\"vor Investition\",$G338*$G339,D408=\"Investition\",\" \",D409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E410=\"vor Investition\",$G338*$G339,E411=\"vor Investition\",$G338*$G339,E408=\"Investition\",\" \",E409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F410=\"vor Investition\",$G338*$G339,F411=\"vor Investition\",$G338*$G339,F408=\"Investition\",\" \",F409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G410=\"vor Investition\",$G338*$G339,G411=\"vor Investition\",$G338*$G339,G408=\"Investition\",\" \",G409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H410=\"vor Investition\",$G338*$G339,H411=\"vor Investition\",$G338*$G339,H408=\"Investition\",\" \",H409=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I410=\"vor Investition\",$G338*$G339,I411=\"vor Investition\",$G338*$G339,I408=\"Investition\",\" \",I409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(J410=\"vor Investition\",$G338*$G339,J411=\"vor Investition\",$G338*$G339,J408=\"Investition\",\" \",J409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K410=\"vor Investition\",$G338*$G339,K411=\"vor Investition\",$G338*$G339,K408=\"Investition\",\" \",K409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L410=\"vor Investition\",$G338*$G339,L411=\"vor Investition\",$G338*$G339,L408=\"Investition\",\" \",L409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M410=\"vor Investition\",$G338*$G339,M411=\"vor Investition\",$G338*$G339,M408=\"Investition\",\" \",M409=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B418-SUM(B419:B430)","v":415882.56},null,{"$f":"IFERROR(D418-SUM(D419:D430),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,0,1004041.2455734895,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,969452.98720000009]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$E$16)","v":7490000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$E$16)","v":" "},{"$f":"Investitionsstrategien!E22","v":91300}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B431-SUM(B432:B433)","v":415882.56},null,{"$f":"IFERROR(D431-SUM(D432:D433),\" \")","v":404196.77397607797},413165.79074407794,422227.64642407792,217920.48732007795,-7490000,1004041.2455734895,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,878152.98720000009]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D406","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D434*D436,\" \")","v":395495.8649472387},395569.28659900767,395543.25129330228,199753.53708847129,-6717804.1558992658,881142.56088455359,853150.05404939281,834784.78869803599,816814.86173976131,799231.76295475662,{"$f":"IFERROR((1+$E$452)^-(M406+$E$451)*(N434/$E$452),\" \")","v":32109869.77121827}]
[]
["Marktwert",{"$f":"ROUND(SUM(D437:N437),-4)","v":30960000}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bewertung per",null,null,{"$f":"Grundlagen!B9","v":2021}]
[null,"Betrachtungszeitraum",null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
[]
[null,"Fristigkeit",null,null,{"$f":"Grundlagen!B82","v":0}]
[null,"Diskontsatz (real)",null,null,{"$f":"Grundlagen!B15","v":2.1999999999999999E-2}]

{"sheet":"DCF - Medium","index":43,"n_rows":452,"n_cols":14,"rows_kept":452,"cut":false,"hidden":false,"merged":[[72,1,72,2],[0,0,0,13],[30,0,30,13],[32,1,32,2],[33,1,33,2],[70,0,70,13],[254,1,254,2],[73,1,73,2],[111,0,111,13],[141,0,141,13],[143,1,143,2],[144,1,144,2],[181,0,181,13],[183,1,183,2],[184,1,184,2],[221,0,221,13],[251,0,251,13],[253,1,253,2],[365,1,365,2],[402,0,402,13],[404,1,404,2],[405,1,405,2],[291,0,291,13],[293,1,293,2],[294,1,294,2],[332,0,332,13],[362,0,362,13],[364,1,364,2]]}
["Strategie \"Medium\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!G7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Medium'!B3","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Light'!J3","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Medium'!B4","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Medium'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Light'!J4","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Medium'!B5","v":723600},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!G19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Light'!J5","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!G9","v":0.2},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!G10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!G11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D33+1","v":2022},{"$f":"E33+1","v":2023},2024,{"$f":"G33+1","v":2025},2026,2027,2028,2029,2030,{"$f":"SUM(M33+1)&\"-\"&TEXT(SUM(M33+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D34+1","v":2},3,4,{"$f":"G34+1","v":5},6,7,8,9,10,{"$f":"M34+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D33>=$K6,D33<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E33>=$K6,E33<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D33=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E33=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D33=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E33=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!B24,\" \")","v":498762.23999999999},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!C24,\" \")","v":503700.47999999998},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!D24,\" \")","v":508638.71999999997},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!E24,\" \")","v":513576.96000000002},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!F24,\" \")","v":518515.20000000001},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!G24,\" \")","v":616268.83499999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!H24,\" \")","v":618836.71979999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!I24,\" \")","v":621404.60459999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!J24,\" \")","v":623972.48939999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!K24,\" \")","v":626540.37419999996},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Medium'!DS26,\" \")","v":690390.43067597807}]
["Leerstand / Mietausfall",{"$f":"B11","v":48312},{"$f":"D11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D40=\"nach Investition\",$B19*D41,D36=\"Investition\",$B18*D41,D37=\" \",$D13*D41,D38=\"vor Investition\",($C$42-$B16*D34)*D41,D39=\"vor Investition\",$B17*D41),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E40=\"nach Investition\",$B19*E41,E36=\"Investition\",$B18*E41,E37=\" \",$D13*E41,E38=\"vor Investition\",($C$42-$B16*E34)*E41,E39=\"vor Investition\",$B17*E41),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F40=\"nach Investition\",$B19*F41,F36=\"Investition\",$B18*F41,F37=\" \",$D13*F41,F38=\"vor Investition\",($C$42-$B16*F34)*F41,F39=\"vor Investition\",$B17*F41),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G40=\"nach Investition\",$B19*G41,G36=\"Investition\",$B18*G41,G37=\" \",$D13*G41,G38=\"vor Investition\",($C$42-$B16*G34)*G41,G39=\"vor Investition\",$B17*G41),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H40=\"nach Investition\",$B19*H41,H36=\"Investition\",$B18*H41,H37=\" \",$D13*H41,H38=\"vor Investition\",($C$42-$B16*H34)*H41,H39=\"vor Investition\",$B17*H41),\" \")","v":103703.04000000001},{"$f":"IFERROR(_xlfn.IFS(I40=\"nach Investition\",$B19*I41,I36=\"Investition\",$B18*I41,I37=\" \",$D13*I41,I38=\"vor Investition\",($C$42-$B16*I34)*I41,I39=\"vor Investition\",$B17*I41),\" \")","v":61626.883499999996},{"$f":"IFERROR(_xlfn.IFS(J40=\"nach Investition\",$B19*J41,J36=\"Investition\",$B18*J41,J37=\" \",$D13*J41,J38=\"vor Investition\",($C$42-$B16*J34)*J41,J39=\"vor Investition\",$B17*J41),\" \")","v":6188.3671979999999},{"$f":"IFERROR(_xlfn.IFS(K40=\"nach Investition\",$B19*K41,K36=\"Investition\",$B18*K41,K37=\" \",$D13*K41,K38=\"vor Investition\",($C$42-$B16*K34)*K41,K39=\"vor Investition\",$B17*K41),\" \")","v":6214.0460459999995},{"$f":"IFERROR(_xlfn.IFS(L40=\"nach Investition\",$B19*L41,L36=\"Investition\",$B18*L41,L37=\" \",$D13*L41,L38=\"vor Investition\",($C$42-$B16*L34)*L41,L39=\"vor Investition\",$B17*L41),\" \")","v":6239.7248939999999},{"$f":"IFERROR(_xlfn.IFS(M40=\"nach Investition\",$B19*M41,M36=\"Investition\",$B18*M41,M37=\" \",$D13*M41,M38=\"vor Investition\",($C$42-$B16*M34)*M41,M39=\"vor Investition\",$B17*M41),\" \")","v":6265.4037419999995},{"$f":"IFERROR(_xlfn.IFS(N40=\"nach Investition\",$B19*N41,N36=\"Investition\",$B18*N41,N37=\" \",$D13*N41,N38=\"vor Investition\",($C$42-$B16*N34)*N41,N39=\"vor Investition\",$B17*N41),\" \")","v":6903.9043067597813}]
["in %",null,null,{"$f":"IFERROR(D42/D41,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E42/E41,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.1,0.2,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D36=\"Investition\",$B22*D41,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E36=\"Investition\",$B22*E41,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E44/E41,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B41-SUM(B42:B44)","v":445512},null,{"$f":"IFERROR(D41-SUM(D42,D44),\" \")","v":454954.74239999999},{"$f":"IFERROR(E41-SUM(E42,E44),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,362960.64000000001,554641.95149999997,612648.352602,615190.55855399999,617732.76450599998,620274.97045799997,683486.52636921825]
["Betriebskosten",{"$f":"B41*C47","v":29629.439999999999},{"$f":"B26","v":0.06},{"$f":"IFERROR(D46*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E46*$B26,\" \")","v":27869.774975999997},28448.191295999997,27733.155839999999,21777.6384,33278.517089999994,36758.901156119995,36911.433513240001,37063.96587036,37216.498227479999,41009.191582153093]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D38=\"vor Investition\",$G6*$G7,D39=\"vor Investition\",$G6*$G7,D36=\"Investition\",\" \",D37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E38=\"vor Investition\",$G6*$G7,E39=\"vor Investition\",$G6*$G7,E36=\"Investition\",\" \",E37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F38=\"vor Investition\",$G6*$G7,F39=\"vor Investition\",$G6*$G7,F36=\"Investition\",\" \",F37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G38=\"vor Investition\",$G6*$G7,G39=\"vor Investition\",$G6*$G7,G36=\"Investition\",\" \",G37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H38=\"vor Investition\",$G6*$G7,H39=\"vor Investition\",$G6*$G7,H36=\"Investition\",\" \",H37=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I38=\"vor Investition\",$G6*$G7,I39=\"vor Investition\",$G6*$G7,I36=\"Investition\",\" \",I37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J38=\"vor Investition\",$G6*$G7,J39=\"vor Investition\",$G6*$G7,J36=\"Investition\",\" \",J37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K38=\"vor Investition\",$G6*$G7,K39=\"vor Investition\",$G6*$G7,K36=\"Investition\",\" \",K37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L38=\"vor Investition\",$G6*$G7,L39=\"vor Investition\",$G6*$G7,L36=\"Investition\",\" \",L37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M38=\"vor Investition\",$G6*$G7,M39=\"vor Investition\",$G6*$G7,M36=\"Investition\",\" \",M37=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B46-SUM(B47:B58)","v":415882.56},null,{"$f":"IFERROR(D46-SUM(D47:D58),\" \")","v":404196.77397607797},{"$f":"IFERROR(E46-SUM(E47:E58),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,341183.00160000002,474442.06665015587,528968.08368603594,531357.75728091586,533747.43087579589,536137.10447067581,595477.33478706516]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$G$16)","v":3830000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"Investitionsstrategien!G22","v":53000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B59-SUM(B60:B61)","v":415882.56},null,{"$f":"IFERROR(D59-SUM(D60:D61),\" \")","v":404196.77397607797},{"$f":"IFERROR(E59-SUM(E60:E61),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,-3488816.9983999999,474442.06665015587,528968.08368603594,531357.75728091586,533747.43087579589,536137.10447067581,{"$f":"IFERROR(N59-SUM(N60:N60),\" \")","v":542477.33478706516}]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D34","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D62*D64,\" \")","v":395495.8649472387},{"$f":"IFERROR(E62*E64,\" \")","v":395569.28659900767},395543.25129330228,376760.27317542915,-3129130.7518055434,416368.45044218824,454227.26399129775,446457.22839174257,438811.23199725826,431287.53509929607,{"$f":"IFERROR((1+$E$452)^-(M34+$E$451)*(N62/$E$452),\" \")","v":19835810.875495058}]
[]
["Marktwert",{"$f":"ROUND(SUM(D65:N65),-4)","v":20460000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D73+1","v":2022},2023,2024,2025,{"$f":"H73+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M73+1)&\"-\"&TEXT(SUM(M73+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M74+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D73>=$K6,D73<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E73>=$K6,E73<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D73=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E73=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D73=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E73=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D77=\" \",$B8,'Bruttomietertrag - Medium'!B24)","v":498762.23999999999},{"$f":"IF(E77=\" \",$B8,'Bruttomietertrag - Medium'!C24)","v":503700.47999999998},{"$f":"IF(F77=\" \",$B8,'Bruttomietertrag - Medium'!D24)","v":508638.71999999997},{"$f":"IF(G77=\" \",$B8,'Bruttomietertrag - Medium'!E24)","v":513576.96000000002},{"$f":"IF(H77=\" \",$B8,'Bruttomietertrag - Medium'!F24)","v":518515.20000000001},{"$f":"IF(I77=\" \",$B8,'Bruttomietertrag - Medium'!G24)","v":723600},{"$f":"IF(J77=\" \",$B8,'Bruttomietertrag - Medium'!H24)","v":723600},{"$f":"IF(K77=\" \",$B8,'Bruttomietertrag - Medium'!I24)","v":723600},{"$f":"IF(L77=\" \",$B8,'Bruttomietertrag - Medium'!J24)","v":723600},{"$f":"IF(M77=\" \",$B8,'Bruttomietertrag - Medium'!K24)","v":723600},{"$f":"IF(N77=\" \",$B8,'Bruttomietertrag - Light'!L24)","v":723600}]
["Leerstand / Mietausfall",{"$f":"B42","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D80=\"nach Investition\",$D19*D81,D76=\"Investition\",$D18*D81,D77=\" \",$D13*D81,D78=\"vor Investition\",($C$42-$D16*D74)*D81,D79=\"vor Investition\",$D17*D81),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E80=\"nach Investition\",$D19*E81,E76=\"Investition\",$D18*E81,E77=\" \",$D13*E81,E78=\"vor Investition\",($C$42-$D16*E74)*E81,E79=\"vor Investition\",$D17*E81),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F80=\"nach Investition\",$D19*F81,F76=\"Investition\",$D18*F81,F77=\" \",$D13*F81,F78=\"vor Investition\",($C$42-$D16*F74)*F81,F79=\"vor Investition\",$D17*F81),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G80=\"nach Investition\",$D19*G81,G76=\"Investition\",$D18*G81,G77=\" \",$D13*G81,G78=\"vor Investition\",($C$42-$D16*G74)*G81,G79=\"vor Investition\",$D17*G81),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H80=\"nach Investition\",$D19*H81,H76=\"Investition\",$D18*H81,H77=\" \",$D13*H81,H78=\"vor Investition\",($C$42-$D16*H74)*H81,H79=\"vor Investition\",$D17*H81),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I80=\"nach Investition\",$D19*I81,I76=\"Investition\",$D18*I81,I77=\" \",$D13*I81,I78=\"vor Investition\",($C$42-$D16*I74)*I81,I79=\"vor Investition\",$D17*I81),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J80=\"nach Investition\",$D19*J81,J76=\"Investition\",$D18*J81,J77=\" \",$D13*J81,J78=\"vor Investition\",($C$42-$D16*J74)*J81,J79=\"vor Investition\",$D17*J81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(K80=\"nach Investition\",$D19*K81,K76=\"Investition\",$D18*K81,K77=\" \",$D13*K81,K78=\"vor Investition\",($C$42-$D16*K74)*K81,K79=\"vor Investition\",$D17*K81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(L80=\"nach Investition\",$D19*L81,L76=\"Investition\",$D18*L81,L77=\" \",$D13*L81,L78=\"vor Investition\",($C$42-$D16*L74)*L81,L79=\"vor Investition\",$D17*L81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(M80=\"nach Investition\",$D19*M81,M76=\"Investition\",$D18*M81,M77=\" \",$D13*M81,M78=\"vor Investition\",($C$42-$D16*M74)*M81,M79=\"vor Investition\",$D17*M81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(N80=\"nach Investition\",$D19*N81,N76=\"Investition\",$D18*N81,N77=\" \",$D13*N81,N78=\"vor Investition\",($C$42-$D16*N74)*N81,N79=\"vor Investition\",$D17*N81),\" \")","v":7236}]
["in %",null,null,{"$f":"IFERROR(D82/D81,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E82/E81,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C76=\"Investition\",$B23*D81,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D76=\"Investition\",$B23*E81,\" \"),\" \")","v":" "}," "," "," ",36180," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D84/D81,\" \")","v":" "},{"$f":"IFERROR(E84/E81,\" \")","v":" "}," "," "," ",0.05," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B81-SUM(B82:B84)","v":445512},null,{"$f":"IFERROR(D81-SUM(D82,D84),\" \")","v":454954.74239999999},{"$f":"IFERROR(E81-SUM(E82,E84),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,687420,716364,716364,716364,716364,716364]
["Betriebskosten",{"$f":"B47","v":29629.439999999999},{"$f":"C47","v":0.06},{"$f":"IFERROR(D86*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E86*$B26,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,41245.199999999997,42981.84,42981.84,42981.84,42981.84,42981.84]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D78=\"vor Investition\",$G6*$G7,D79=\"vor Investition\",$G6*$G7,D76=\"Investition\",\" \",D77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E78=\"vor Investition\",$G6*$G7,E79=\"vor Investition\",$G6*$G7,E76=\"Investition\",\" \",E77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F78=\"vor Investition\",$G6*$G7,F79=\"vor Investition\",$G6*$G7,F76=\"Investition\",\" \",F77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G78=\"vor Investition\",$G6*$G7,G79=\"vor Investition\",$G6*$G7,G76=\"Investition\",\" \",G77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H78=\"vor Investition\",$G6*$G7,H79=\"vor Investition\",$G6*$G7,H76=\"Investition\",\" \",H77=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I78=\"vor Investition\",$G6*$G7,I79=\"vor Investition\",$G6*$G7,I76=\"Investition\",\" \",I77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J78=\"vor Investition\",$G6*$G7,J79=\"vor Investition\",$G6*$G7,J76=\"Investition\",\" \",J77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K78=\"vor Investition\",$G6*$G7,K79=\"vor Investition\",$G6*$G7,K76=\"Investition\",\" \",K77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L78=\"vor Investition\",$G6*$G7,L79=\"vor Investition\",$G6*$G7,L76=\"Investition\",\" \",L77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M78=\"vor Investition\",$G6*$G7,M79=\"vor Investition\",$G6*$G7,M76=\"Investition\",\" \",M77=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B86-SUM(B87:B98)","v":415882.56},null,{"$f":"IFERROR(D86-SUM(D87:D98),\" \")","v":404196.77397607797},{"$f":"IFERROR(E86-SUM(E87:E98),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,626382.16]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$G$16)","v":3830000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$G$16)","v":" "},{"$f":"Investitionsstrategien!G22","v":53000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B99-SUM(B100:B101)","v":415882.56},null,{"$f":"IFERROR(D99-SUM(D100:D101),\" \")","v":404196.77397607797},{"$f":"IFERROR(E99-SUM(E100:E101),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-3830000,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,573382.16]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D74","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D102*D104,\" \")","v":395495.8649472387},{"$f":"IFERROR(E102*E104,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-3435138.8407335365,525902.40314415551,537944.68973285367,526364.66705758672,515033.9207999871,503947.0849314942,{"$f":"IFERROR((1+$E$452)^-(M74+$E$451)*(N102/$E$452),\" \")","v":20965853.051920056}]
[]
["Marktwert",{"$f":"ROUND(SUM(D105:N105),-4)","v":21530000}]
[]
[]
[]
[]
["Strategie \"Medium\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!H7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Medium'!B33","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Medium'!J33","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Medium'!B34","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Medium'!J34","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Medium'!B35","v":723600},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!H19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Medium'!J35","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!H9","v":0.2},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!H10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!H11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D144+1","v":2022},2023,2024,2025,{"$f":"H144+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M144+1)&\"-\"&TEXT(SUM(M144+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M145+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D144>=$K117,D144<=$K119),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E144>=$K117,E144<=$K119),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D144=($K117-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E144=($K117-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D144=($K119+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E144=($K119+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B117","v":493824},null,{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!B54,\" \")","v":498762.23999999999},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!C54,\" \")","v":503700.47999999998},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!D54,\" \")","v":508638.71999999997},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!E54,\" \")","v":513576.96000000002},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!F54,\" \")","v":518515.20000000001},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!G54,\" \")","v":657077.46},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!H54,\" \")","v":659645.34479999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!I54,\" \")","v":662213.22959999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!J54,\" \")","v":664781.11439999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!K54,\" \")","v":667348.99919999996},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Medium'!DS56,\" \")","v":711471.50013353606}]
["Leerstand / Mietausfall",{"$f":"B122","v":48312},{"$f":"D122","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D151=\"nach Investition\",$B130*D152,D147=\"Investition\",$B129*D152,D148=\" \",$D124*D152,D149=\"vor Investition\",($C$42-$B127*D145)*D152,D150=\"vor Investition\",$B128*D152),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E151=\"nach Investition\",$B130*E152,E147=\"Investition\",$B129*E152,E148=\" \",$D124*E152,E149=\"vor Investition\",($C$42-$B127*E145)*E152,E150=\"vor Investition\",$B128*E152),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F151=\"nach Investition\",$B130*F152,F147=\"Investition\",$B129*F152,F148=\" \",$D124*F152,F149=\"vor Investition\",($C$42-$B127*F145)*F152,F150=\"vor Investition\",$B128*F152),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G151=\"nach Investition\",$B130*G152,G147=\"Investition\",$B129*G152,G148=\" \",$D124*G152,G149=\"vor Investition\",($C$42-$B127*G145)*G152,G150=\"vor Investition\",$B128*G152),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H151=\"nach Investition\",$B130*H152,H147=\"Investition\",$B129*H152,H148=\" \",$D124*H152,H149=\"vor Investition\",($C$42-$B127*H145)*H152,H150=\"vor Investition\",$B128*H152),\" \")","v":103703.04000000001},{"$f":"IFERROR(_xlfn.IFS(I151=\"nach Investition\",$B130*I152,I147=\"Investition\",$B129*I152,I148=\" \",$D124*I152,I149=\"vor Investition\",($C$42-$B127*I145)*I152,I150=\"vor Investition\",$B128*I152),\" \")","v":65707.745999999999},{"$f":"IFERROR(_xlfn.IFS(J151=\"nach Investition\",$B130*J152,J147=\"Investition\",$B129*J152,J148=\" \",$D124*J152,J149=\"vor Investition\",($C$42-$B127*J145)*J152,J150=\"vor Investition\",$B128*J152),\" \")","v":6596.4534480000002},{"$f":"IFERROR(_xlfn.IFS(K151=\"nach Investition\",$B130*K152,K147=\"Investition\",$B129*K152,K148=\" \",$D124*K152,K149=\"vor Investition\",($C$42-$B127*K145)*K152,K150=\"vor Investition\",$B128*K152),\" \")","v":6622.1322959999998},{"$f":"IFERROR(_xlfn.IFS(L151=\"nach Investition\",$B130*L152,L147=\"Investition\",$B129*L152,L148=\" \",$D124*L152,L149=\"vor Investition\",($C$42-$B127*L145)*L152,L150=\"vor Investition\",$B128*L152),\" \")","v":6647.8111439999993},{"$f":"IFERROR(_xlfn.IFS(M151=\"nach Investition\",$B130*M152,M147=\"Investition\",$B129*M152,M148=\" \",$D124*M152,M149=\"vor Investition\",($C$42-$B127*M145)*M152,M150=\"vor Investition\",$B128*M152),\" \")","v":6673.4899919999998},{"$f":"IFERROR(_xlfn.IFS(N151=\"nach Investition\",$B130*N152,N147=\"Investition\",$B129*N152,N148=\" \",$D124*N152,N149=\"vor Investition\",($C$42-$B127*N145)*N152,N150=\"vor Investition\",$B128*N152),\" \")","v":7114.7150013353603}]
["in %",null,null,{"$f":"IFERROR(D153/D152,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E153/E152,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.1,0.2,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D147=\"Investition\",$B133*D152,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E147=\"Investition\",$B133*E152,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E155/E152,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B152-SUM(B153:B155)","v":445512},null,{"$f":"IFERROR(D152-SUM(D153,D155),\" \")","v":454954.74239999999},{"$f":"IFERROR(E152-SUM(E153,E155),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,362960.64000000001,591369.71399999992,653048.89135199995,655591.09730399994,658133.30325599993,660675.50920799992,704356.78513220069]
["Betriebskosten",{"$f":"B152*C158","v":29629.439999999999},{"$f":"B137","v":0.06},{"$f":"IFERROR(D157*$B137,\" \")","v":27297.284543999998},{"$f":"IFERROR(E157*$B137,\" \")","v":27869.774975999997},28448.191295999997,27733.155839999999,21777.6384,35482.182839999994,39182.933481119995,39335.465838239994,39487.998195359993,39640.530552479991,42261.407107932042]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D149=\"vor Investition\",$G117*$G118,D150=\"vor Investition\",$G117*$G118,D147=\"Investition\",\" \",D148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E149=\"vor Investition\",$G117*$G118,E150=\"vor Investition\",$G117*$G118,E147=\"Investition\",\" \",E148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F149=\"vor Investition\",$G117*$G118,F150=\"vor Investition\",$G117*$G118,F147=\"Investition\",\" \",F148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G149=\"vor Investition\",$G117*$G118,G150=\"vor Investition\",$G117*$G118,G147=\"Investition\",\" \",G148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H149=\"vor Investition\",$G117*$G118,H150=\"vor Investition\",$G117*$G118,H147=\"Investition\",\" \",H148=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I149=\"vor Investition\",$G117*$G118,I150=\"vor Investition\",$G117*$G118,I147=\"Investition\",\" \",I148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J149=\"vor Investition\",$G117*$G118,J150=\"vor Investition\",$G117*$G118,J147=\"Investition\",\" \",J148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K149=\"vor Investition\",$G117*$G118,K150=\"vor Investition\",$G117*$G118,K147=\"Investition\",\" \",K148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L149=\"vor Investition\",$G117*$G118,L150=\"vor Investition\",$G117*$G118,L147=\"Investition\",\" \",L148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M149=\"vor Investition\",$G117*$G118,M150=\"vor Investition\",$G117*$G118,M147=\"Investition\",\" \",M148=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B157-SUM(B158:B169)","v":415882.56},null,{"$f":"IFERROR(D157-SUM(D158:D169),\" \")","v":404196.77397607797},{"$f":"IFERROR(E157-SUM(E158:E169),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,341183.00160000002,508966.16340015584,566944.59011103585,569334.26370591589,571723.93730079581,574113.61089567584,615095.37802426866]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$H$16)","v":4460000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"Investitionsstrategien!H22","v":53000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B170-SUM(B171:B172)","v":415882.56},null,{"$f":"IFERROR(D170-SUM(D171:D172),\" \")","v":404196.77397607797},{"$f":"IFERROR(E170-SUM(E171:E172),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,-4118816.9983999999,508966.16340015584,566944.59011103585,569334.26370591589,571723.93730079581,574113.61089567584,562095.37802426866]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D145","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D173*D175,\" \")","v":395495.8649472387},{"$f":"IFERROR(E173*E175,\" \")","v":395569.28659900767},395543.25129330228,376760.27317542915,-3694179.6994980052,446666.65896363737,486837.86024726054,478365.83529581584,470032.96086621442,461837.17195737455,{"$f":"IFERROR((1+$E$452)^-(M145+$E$451)*(N173/$E$452),\" \")","v":20553149.223931681}]
[]
["Marktwert",{"$f":"ROUND(SUM(D176:N176),-4)","v":20770000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D184+1","v":2022},2023,2024,2025,{"$f":"H184+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M184+1)&\"-\"&TEXT(SUM(M184+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M185+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D184>=$K117,D184<=$K119),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E184>=$K117,E184<=$K119),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D184=($K117-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E184=($K117-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D184=($K119+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E184=($K119+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D188=\" \",$B119,'Bruttomietertrag - Medium'!B54)","v":498762.23999999999},{"$f":"IF(E188=\" \",$B119,'Bruttomietertrag - Medium'!C54)","v":503700.47999999998},{"$f":"IF(F188=\" \",$B119,'Bruttomietertrag - Medium'!D54)","v":508638.71999999997},{"$f":"IF(G188=\" \",$B119,'Bruttomietertrag - Medium'!E54)","v":513576.96000000002},{"$f":"IF(H188=\" \",$B119,'Bruttomietertrag - Medium'!F54)","v":518515.20000000001},{"$f":"IF(I188=\" \",$B119,'Bruttomietertrag - Medium'!G54)","v":723600},{"$f":"IF(J188=\" \",$B119,'Bruttomietertrag - Medium'!H54)","v":723600},{"$f":"IF(K188=\" \",$B119,'Bruttomietertrag - Medium'!I54)","v":723600},{"$f":"IF(L188=\" \",$B119,'Bruttomietertrag - Medium'!J54)","v":723600},{"$f":"IF(M188=\" \",$B119,'Bruttomietertrag - Medium'!K54)","v":723600},{"$f":"IF(N188=\" \",$B119,'Bruttomietertrag - Light'!L134)","v":723600}]
["Leerstand / Mietausfall",{"$f":"B153","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D191=\"nach Investition\",$D130*D192,D187=\"Investition\",$D129*D192,D188=\" \",$D124*D192,D189=\"vor Investition\",($C$42-$D127*D185)*D192,D190=\"vor Investition\",$D128*D192),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E191=\"nach Investition\",$D130*E192,E187=\"Investition\",$D129*E192,E188=\" \",$D124*E192,E189=\"vor Investition\",($C$42-$D127*E185)*E192,E190=\"vor Investition\",$D128*E192),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F191=\"nach Investition\",$D130*F192,F187=\"Investition\",$D129*F192,F188=\" \",$D124*F192,F189=\"vor Investition\",($C$42-$D127*F185)*F192,F190=\"vor Investition\",$D128*F192),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G191=\"nach Investition\",$D130*G192,G187=\"Investition\",$D129*G192,G188=\" \",$D124*G192,G189=\"vor Investition\",($C$42-$D127*G185)*G192,G190=\"vor Investition\",$D128*G192),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H191=\"nach Investition\",$D130*H192,H187=\"Investition\",$D129*H192,H188=\" \",$D124*H192,H189=\"vor Investition\",($C$42-$D127*H185)*H192,H190=\"vor Investition\",$D128*H192),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I191=\"nach Investition\",$D130*I192,I187=\"Investition\",$D129*I192,I188=\" \",$D124*I192,I189=\"vor Investition\",($C$42-$D127*I185)*I192,I190=\"vor Investition\",$D128*I192),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J191=\"nach Investition\",$D130*J192,J187=\"Investition\",$D129*J192,J188=\" \",$D124*J192,J189=\"vor Investition\",($C$42-$D127*J185)*J192,J190=\"vor Investition\",$D128*J192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(K191=\"nach Investition\",$D130*K192,K187=\"Investition\",$D129*K192,K188=\" \",$D124*K192,K189=\"vor Investition\",($C$42-$D127*K185)*K192,K190=\"vor Investition\",$D128*K192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(L191=\"nach Investition\",$D130*L192,L187=\"Investition\",$D129*L192,L188=\" \",$D124*L192,L189=\"vor Investition\",($C$42-$D127*L185)*L192,L190=\"vor Investition\",$D128*L192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(M191=\"nach Investition\",$D130*M192,M187=\"Investition\",$D129*M192,M188=\" \",$D124*M192,M189=\"vor Investition\",($C$42-$D127*M185)*M192,M190=\"vor Investition\",$D128*M192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(N191=\"nach Investition\",$D130*N192,N187=\"Investition\",$D129*N192,N188=\" \",$D124*N192,N189=\"vor Investition\",($C$42-$D127*N185)*N192,N190=\"vor Investition\",$D128*N192),\" \")","v":7236}]
["in %",null,null,{"$f":"IFERROR(D193/D192,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E193/E192,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C187=\"Investition\",$B134*D192,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D187=\"Investition\",$B134*E192,\" \"),\" \")","v":" "}," "," "," ",36180," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D195/D192,\" \")","v":" "},{"$f":"IFERROR(E195/E192,\" \")","v":" "},{"$f":"IFERROR(F195/F192,\" \")","v":" "},{"$f":"IFERROR(G195/G192,\" \")","v":" "},{"$f":"IFERROR(H195/H192,\" \")","v":" "},{"$f":"IFERROR(I195/I192,\" \")","v":0.05},{"$f":"IFERROR(J195/J192,\" \")","v":" "},{"$f":"IFERROR(K195/K192,\" \")","v":" "},{"$f":"IFERROR(L195/L192,\" \")","v":" "},{"$f":"IFERROR(M195/M192,\" \")","v":" "},{"$f":"IFERROR(N195/N192,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B192-SUM(B193:B195)","v":445512},null,{"$f":"IFERROR(D192-SUM(D193,D195),\" \")","v":454954.74239999999},{"$f":"IFERROR(E192-SUM(E193,E195),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,687420,716364,716364,716364,716364,716364]
["Betriebskosten",{"$f":"B158","v":29629.439999999999},{"$f":"C158","v":0.06},{"$f":"IFERROR(D197*$B137,\" \")","v":27297.284543999998},{"$f":"IFERROR(E197*$B137,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,41245.199999999997,42981.84,42981.84,42981.84,42981.84,42981.84]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D189=\"vor Investition\",$G117*$G118,D190=\"vor Investition\",$G117*$G118,D187=\"Investition\",\" \",D188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E189=\"vor Investition\",$G117*$G118,E190=\"vor Investition\",$G117*$G118,E187=\"Investition\",\" \",E188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F189=\"vor Investition\",$G117*$G118,F190=\"vor Investition\",$G117*$G118,F187=\"Investition\",\" \",F188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G189=\"vor Investition\",$G117*$G118,G190=\"vor Investition\",$G117*$G118,G187=\"Investition\",\" \",G188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H189=\"vor Investition\",$G117*$G118,H190=\"vor Investition\",$G117*$G118,H187=\"Investition\",\" \",H188=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I189=\"vor Investition\",$G117*$G118,I190=\"vor Investition\",$G117*$G118,I187=\"Investition\",\" \",I188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J189=\"vor Investition\",$G117*$G118,J190=\"vor Investition\",$G117*$G118,J187=\"Investition\",\" \",J188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K189=\"vor Investition\",$G117*$G118,K190=\"vor Investition\",$G117*$G118,K187=\"Investition\",\" \",K188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L189=\"vor Investition\",$G117*$G118,L190=\"vor Investition\",$G117*$G118,L187=\"Investition\",\" \",L188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M189=\"vor Investition\",$G117*$G118,M190=\"vor Investition\",$G117*$G118,M187=\"Investition\",\" \",M188=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B197-SUM(B198:B209)","v":415882.56},null,{"$f":"IFERROR(D197-SUM(D198:D209),\" \")","v":404196.77397607797},{"$f":"IFERROR(E197-SUM(E198:E209),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,626382.16]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$H$16)","v":4460000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$H$16)","v":" "},{"$f":"Investitionsstrategien!H22","v":53000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B210-SUM(B211:B212)","v":415882.56},null,{"$f":"IFERROR(D210-SUM(D211:D212),\" \")","v":404196.77397607797},{"$f":"IFERROR(E210-SUM(E211:E212),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-4460000,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,573382.16]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D185","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D213*D215,\" \")","v":395495.8649472387},{"$f":"IFERROR(E213*E215,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-4000187.7884259978,525902.40314415551,537944.68973285367,526364.66705758672,515033.9207999871,503947.0849314942,{"$f":"IFERROR((1+$E$452)^-(M185+$E$451)*(N213/$E$452),\" \")","v":20965853.051920056}]
[]
["Marktwert",{"$f":"ROUND(SUM(D216:N216),-4)","v":20960000}]
[]
[]
[]
["Strategie \"Medium\" mit Aufstockung ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!I7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Medium'!B63","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Medium'!J63","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Medium'!B64","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Medium'!J64","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Medium'!E65","v":1118045.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!I19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Medium'!J65","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AX18","v":11180.453333333335},"CHF/a",{"$f":"Mieterspiegel!AY18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!I9","v":0.3},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!I10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!I11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D254+1","v":2022},2023,2024,2025,{"$f":"H254+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M254+1)&\"-\"&TEXT(SUM(M254+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M255+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D254>=$K227,D254<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E254>=$K227,E254<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D254=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E254=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D254=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E254=($K229+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B227","v":493824},null,{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!B85,\" \")","v":498762.23999999999},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!C85,\" \")","v":503700.47999999998},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!D85,\" \")","v":508638.71999999997},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!E85,\" \")","v":513576.96000000002},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!F85,\" \")","v":518515.20000000001},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!G85,\" \")","v":1010714.1683333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!H85,\" \")","v":1013282.0531333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!I85,\" \")","v":1015849.9379333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!J85,\" \")","v":1018417.8227333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!K85,\" \")","v":1020985.7075333333},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Medium'!DS87,\" \")","v":1084835.7640093104}]
["Leerstand / Mietausfall",{"$f":"B232","v":48312},{"$f":"D232","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D261=\"nach Investition\",$B240*D262,D257=\"Investition\",$B239*D262,D258=\" \",$D234*D262,D259=\"vor Investition\",($C$42-$B237*D255)*D262,D260=\"vor Investition\",$B238*D262),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E261=\"nach Investition\",$B240*E262,E257=\"Investition\",$B239*E262,E258=\" \",$D234*E262,E259=\"vor Investition\",($C$42-$B237*E255)*E262,E260=\"vor Investition\",$B238*E262),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F261=\"nach Investition\",$B240*F262,F257=\"Investition\",$B239*F262,F258=\" \",$D234*F262,F259=\"vor Investition\",($C$42-$B237*F255)*F262,F260=\"vor Investition\",$B238*F262),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G261=\"nach Investition\",$B240*G262,G257=\"Investition\",$B239*G262,G258=\" \",$D234*G262,G259=\"vor Investition\",($C$42-$B237*G255)*G262,G260=\"vor Investition\",$B238*G262),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H261=\"nach Investition\",$B240*H262,H257=\"Investition\",$B239*H262,H258=\" \",$D234*H262,H259=\"vor Investition\",($C$42-$B237*H255)*H262,H260=\"vor Investition\",$B238*H262),\" \")","v":155554.56},{"$f":"IFERROR(_xlfn.IFS(I261=\"nach Investition\",$B240*I262,I257=\"Investition\",$B239*I262,I258=\" \",$D234*I262,I259=\"vor Investition\",($C$42-$B237*I255)*I262,I260=\"vor Investition\",$B238*I262),\" \")","v":101071.41683333334},{"$f":"IFERROR(_xlfn.IFS(J261=\"nach Investition\",$B240*J262,J257=\"Investition\",$B239*J262,J258=\" \",$D234*J262,J259=\"vor Investition\",($C$42-$B237*J255)*J262,J260=\"vor Investition\",$B238*J262),\" \")","v":10132.820531333333},{"$f":"IFERROR(_xlfn.IFS(K261=\"nach Investition\",$B240*K262,K257=\"Investition\",$B239*K262,K258=\" \",$D234*K262,K259=\"vor Investition\",($C$42-$B237*K255)*K262,K260=\"vor Investition\",$B238*K262),\" \")","v":10158.499379333334},{"$f":"IFERROR(_xlfn.IFS(L261=\"nach Investition\",$B240*L262,L257=\"Investition\",$B239*L262,L258=\" \",$D234*L262,L259=\"vor Investition\",($C$42-$B237*L255)*L262,L260=\"vor Investition\",$B238*L262),\" \")","v":10184.178227333334},{"$f":"IFERROR(_xlfn.IFS(M261=\"nach Investition\",$B240*M262,M257=\"Investition\",$B239*M262,M258=\" \",$D234*M262,M259=\"vor Investition\",($C$42-$B237*M255)*M262,M260=\"vor Investition\",$B238*M262),\" \")","v":10209.857075333333},{"$f":"IFERROR(_xlfn.IFS(N261=\"nach Investition\",$B240*N262,N257=\"Investition\",$B239*N262,N258=\" \",$D234*N262,N259=\"vor Investition\",($C$42-$B237*N255)*N262,N260=\"vor Investition\",$B238*N262),\" \")","v":10848.357640093103}]
["in %",null,null,{"$f":"IFERROR(D263/D262,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E263/E262,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.1,0.3,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D257=\"Investition\",$B243*D262,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E257=\"Investition\",$B243*E262,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E265/E262,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B262-SUM(B263:B265)","v":445512},null,{"$f":"IFERROR(D262-SUM(D263,D265),\" \")","v":454954.74239999999},{"$f":"IFERROR(E262-SUM(E263,E265),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,311109.12,909642.75150000001,1003149.232602,1005691.438554,1008233.644506,1010775.850458,1073987.4063692172]
["Betriebskosten",{"$f":"B262*C268","v":29629.439999999999},{"$f":"B247","v":0.06},{"$f":"IFERROR(D267*$B247,\" \")","v":27297.284543999998},{"$f":"IFERROR(E267*$B247,\" \")","v":27869.774975999997},28448.191295999997,27733.155839999999,18666.547199999997,54578.565089999996,60188.95395612,60341.486313239999,60494.018670359997,60646.551027479996,64439.244382153032]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D259=\"vor Investition\",$G227*$G228,D260=\"vor Investition\",$G227*$G228,D257=\"Investition\",\" \",D258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E259=\"vor Investition\",$G227*$G228,E260=\"vor Investition\",$G227*$G228,E257=\"Investition\",\" \",E258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F259=\"vor Investition\",$G227*$G228,F260=\"vor Investition\",$G227*$G228,F257=\"Investition\",\" \",F258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G259=\"vor Investition\",$G227*$G228,G260=\"vor Investition\",$G227*$G228,G257=\"Investition\",\" \",G258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H259=\"vor Investition\",$G227*$G228,H260=\"vor Investition\",$G227*$G228,H257=\"Investition\",\" \",H258=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I259=\"vor Investition\",$G227*$G228,I260=\"vor Investition\",$G227*$G228,I257=\"Investition\",\" \",I258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(J259=\"vor Investition\",$G227*$G228,J260=\"vor Investition\",$G227*$G228,J257=\"Investition\",\" \",J258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K259=\"vor Investition\",$G227*$G228,K260=\"vor Investition\",$G227*$G228,K257=\"Investition\",\" \",K258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L259=\"vor Investition\",$G227*$G228,L260=\"vor Investition\",$G227*$G228,L257=\"Investition\",\" \",L258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M259=\"vor Investition\",$G227*$G228,M260=\"vor Investition\",$G227*$G228,M257=\"Investition\",\" \",M258=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B267-SUM(B268:B279)","v":415882.56},null,{"$f":"IFERROR(D267-SUM(D268:D279),\" \")","v":404196.77397607797},{"$f":"IFERROR(E267-SUM(E268:E279),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,292442.57280000002,808142.81865015591,896038.91088603588,898428.58448091592,900818.25807579583,903207.93167067587,938548.16198706417]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$I$16)","v":8350000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"Investitionsstrategien!I22","v":83000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B280-SUM(B281:B282)","v":415882.56},null,{"$f":"IFERROR(D280-SUM(D281:D282),\" \")","v":404196.77397607797},{"$f":"IFERROR(E280-SUM(E281:E282),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,-8057557.4271999998,808142.81865015591,896038.91088603588,898428.58448091592,900818.25807579583,903207.93167067587,855548.16198706417]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D255","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D283*D285,\" \")","v":395495.8649472387},{"$f":"IFERROR(E283*E285,\" \")","v":395569.28659900767},395543.25129330228,376760.27317542915,-7226848.1670014895,709222.88892537274,769432.62830783671,754877.35003219172,740592.1729370323,726572.21312255843,{"$f":"IFERROR((1+$E$452)^-(M255+$E$451)*(N283/$E$452),\" \")","v":31283319.039889701}]
[]
["Marktwert",{"$f":"ROUND(SUM(D286:N286),-4)","v":29320000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D294+1","v":2022},2023,2024,2025,{"$f":"H294+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M294+1)&\"-\"&TEXT(SUM(M294+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M295+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D294>=$K227,D294<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E294>=$K227,E294<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D294=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E294=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D294=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E294=($K229+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D298=\" \",$B229,'Bruttomietertrag - Medium'!B85)","v":498762.23999999999},{"$f":"IF(E298=\" \",$B229,'Bruttomietertrag - Medium'!C85)","v":503700.47999999998},{"$f":"IF(F298=\" \",$B229,'Bruttomietertrag - Medium'!D85)","v":508638.71999999997},{"$f":"IF(G298=\" \",$B229,'Bruttomietertrag - Medium'!E85)","v":513576.96000000002},{"$f":"IF(H298=\" \",$B229,'Bruttomietertrag - Medium'!F85)","v":518515.20000000001},{"$f":"IF(I298=\" \",$B229,'Bruttomietertrag - Medium'!G85)","v":1118045.3333333335},{"$f":"IF(J298=\" \",$B229,'Bruttomietertrag - Medium'!H85)","v":1118045.3333333335},{"$f":"IF(K298=\" \",$B229,'Bruttomietertrag - Medium'!I85)","v":1118045.3333333335},{"$f":"IF(L298=\" \",$B229,'Bruttomietertrag - Medium'!J85)","v":1118045.3333333335},{"$f":"IF(M298=\" \",$B229,'Bruttomietertrag - Medium'!K85)","v":1118045.3333333335},{"$f":"IF(N298=\" \",$B229,'Bruttomietertrag - Medium'!DS87)","v":1118045.3333333335}]
["Leerstand / Mietausfall",{"$f":"B263","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D301=\"nach Investition\",$D240*D302,D297=\"Investition\",$D239*D302,D298=\" \",$D234*D302,D299=\"vor Investition\",($C$42-$D237*D295)*D302,D300=\"vor Investition\",$D238*D302),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E301=\"nach Investition\",$D240*E302,E297=\"Investition\",$D239*E302,E298=\" \",$D234*E302,E299=\"vor Investition\",($C$42-$D237*E295)*E302,E300=\"vor Investition\",$D238*E302),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F301=\"nach Investition\",$D240*F302,F297=\"Investition\",$D239*F302,F298=\" \",$D234*F302,F299=\"vor Investition\",($C$42-$D237*F295)*F302,F300=\"vor Investition\",$D238*F302),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G301=\"nach Investition\",$D240*G302,G297=\"Investition\",$D239*G302,G298=\" \",$D234*G302,G299=\"vor Investition\",($C$42-$D237*G295)*G302,G300=\"vor Investition\",$D238*G302),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H301=\"nach Investition\",$D240*H302,H297=\"Investition\",$D239*H302,H298=\" \",$D234*H302,H299=\"vor Investition\",($C$42-$D237*H295)*H302,H300=\"vor Investition\",$D238*H302),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I301=\"nach Investition\",$D240*I302,I297=\"Investition\",$D239*I302,I298=\" \",$D234*I302,I299=\"vor Investition\",($C$42-$D237*I295)*I302,I300=\"vor Investition\",$D238*I302),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J301=\"nach Investition\",$D240*J302,J297=\"Investition\",$D239*J302,J298=\" \",$D234*J302,J299=\"vor Investition\",($C$42-$D237*J295)*J302,J300=\"vor Investition\",$D238*J302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(K301=\"nach Investition\",$D240*K302,K297=\"Investition\",$D239*K302,K298=\" \",$D234*K302,K299=\"vor Investition\",($C$42-$D237*K295)*K302,K300=\"vor Investition\",$D238*K302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(L301=\"nach Investition\",$D240*L302,L297=\"Investition\",$D239*L302,L298=\" \",$D234*L302,L299=\"vor Investition\",($C$42-$D237*L295)*L302,L300=\"vor Investition\",$D238*L302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(M301=\"nach Investition\",$D240*M302,M297=\"Investition\",$D239*M302,M298=\" \",$D234*M302,M299=\"vor Investition\",($C$42-$D237*M295)*M302,M300=\"vor Investition\",$D238*M302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(N301=\"nach Investition\",$D240*N302,N297=\"Investition\",$D239*N302,N298=\" \",$D234*N302,N299=\"vor Investition\",($C$42-$D237*N295)*N302,N300=\"vor Investition\",$D238*N302),\" \")","v":11180.453333333335}]
["in %",null,null,{"$f":"IFERROR(D303/D302,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E303/E302,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C297=\"Investition\",$B244*D302,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D297=\"Investition\",$B244*E302,\" \"),\" \")","v":" "}," "," "," ",55902.266666666677," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D305/D302,\" \")","v":" "},{"$f":"IFERROR(E305/E302,\" \")","v":" "},{"$f":"IFERROR(F305/F302,\" \")","v":" "},{"$f":"IFERROR(G305/G302,\" \")","v":" "},{"$f":"IFERROR(H305/H302,\" \")","v":" "},{"$f":"IFERROR(I305/I302,\" \")","v":0.05},{"$f":"IFERROR(J305/J302,\" \")","v":" "},{"$f":"IFERROR(K305/K302,\" \")","v":" "},{"$f":"IFERROR(L305/L302,\" \")","v":" "},{"$f":"IFERROR(M305/M302,\" \")","v":" "},{"$f":"IFERROR(N305/N302,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B302-SUM(B303:B305)","v":445512},null,{"$f":"IFERROR(D302-SUM(D303,D305),\" \")","v":454954.74239999999},{"$f":"IFERROR(E302-SUM(E303,E305),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,1062143.0666666669,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001]
["Betriebskosten",{"$f":"B268","v":29629.439999999999},{"$f":"C268","v":0.06},{"$f":"IFERROR(D307*$B247,\" \")","v":27297.284543999998},{"$f":"IFERROR(E307*$B247,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,63728.58400000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D299=\"vor Investition\",$G227*$G228,D300=\"vor Investition\",$G227*$G228,D297=\"Investition\",\" \",D298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E299=\"vor Investition\",$G227*$G228,E300=\"vor Investition\",$G227*$G228,E297=\"Investition\",\" \",E298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F299=\"vor Investition\",$G227*$G228,F300=\"vor Investition\",$G227*$G228,F297=\"Investition\",\" \",F298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G299=\"vor Investition\",$G227*$G228,G300=\"vor Investition\",$G227*$G228,G297=\"Investition\",\" \",G298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H299=\"vor Investition\",$G227*$G228,H300=\"vor Investition\",$G227*$G228,H297=\"Investition\",\" \",H298=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I299=\"vor Investition\",$G227*$G228,I300=\"vor Investition\",$G227*$G228,I297=\"Investition\",\" \",I298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(J299=\"vor Investition\",$G227*$G228,J300=\"vor Investition\",$G227*$G228,J297=\"Investition\",\" \",J298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K299=\"vor Investition\",$G227*$G228,K300=\"vor Investition\",$G227*$G228,K297=\"Investition\",\" \",K298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L299=\"vor Investition\",$G227*$G228,L300=\"vor Investition\",$G227*$G228,L297=\"Investition\",\" \",L298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M299=\"vor Investition\",$G227*$G228,M300=\"vor Investition\",$G227*$G228,M297=\"Investition\",\" \",M298=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B307-SUM(B308:B319)","v":415882.56},null,{"$f":"IFERROR(D307-SUM(D308:D319),\" \")","v":404196.77397607797},{"$f":"IFERROR(E307-SUM(E308:E319),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,969452.98720000009]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$I$16)","v":8350000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$I$16)","v":" "},{"$f":"Investitionsstrategien!I22","v":83000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B320-SUM(B321:B322)","v":415882.56},null,{"$f":"IFERROR(D320-SUM(D321:D322),\" \")","v":404196.77397607797},{"$f":"IFERROR(E320-SUM(E321:E322),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-8350000,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,886452.98720000009]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D295","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D323*D325,\" \")","v":395495.8649472387},{"$f":"IFERROR(E323*E325,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-7489140.8146540541,835026.53265418368,853150.05404939281,834784.78869803599,816814.86173976131,799231.76295475662,{"$f":"IFERROR((1+$E$452)^-(M295+$E$451)*(N323/$E$452),\" \")","v":32413361.21631474}]
[]
["Marktwert",{"$f":"ROUND(SUM(D326:N326),-4)","v":30450000}]
[]
[]
[]
[]
["Strategie \"Medium\" mit Aufstockung und energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!J7","v":"Ja"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Medium'!B92","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Medium'!J92","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Medium'!B93","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Light'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Medium'!J93","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Medium'!E94","v":1118045.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!J19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Medium'!J94","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AX18","v":11180.453333333335},"CHF/a",{"$f":"Mieterspiegel!AY18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!J9","v":0.3},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!J10","v":0.1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!J11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D365+1","v":2022},2023,2024,2025,{"$f":"H365+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M365+1)&\"-\"&TEXT(SUM(M365+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M366+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D365>=$K338,D365<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E365>=$K338,E365<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D365=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E365=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D365=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E365=($K340+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B338","v":493824},null,{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!B114,\" \")","v":498762.23999999999},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!C114,\" \")","v":503700.47999999998},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!D114,\" \")","v":508638.71999999997},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!E114,\" \")","v":513576.96000000002},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!F114,\" \")","v":518515.20000000001},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!G114,\" \")","v":1051522.7933333335},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!H114,\" \")","v":1054090.6781333336},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!I114,\" \")","v":1056658.5629333335},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!J114,\" \")","v":1059226.4477333336},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!K114,\" \")","v":1061794.3325333335},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Medium'!DS116,\" \")","v":1105916.8334668688}]
["Leerstand / Mietausfall",{"$f":"B343","v":48312},{"$f":"D343","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D372=\"nach Investition\",$B351*D373,D368=\"Investition\",$B350*D373,D369=\" \",$D345*D373,D370=\"vor Investition\",($C$42-$B348*D366)*D373,D371=\"vor Investition\",$B349*D373),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E372=\"nach Investition\",$B351*E373,E368=\"Investition\",$B350*E373,E369=\" \",$D345*E373,E370=\"vor Investition\",($C$42-$B348*E366)*E373,E371=\"vor Investition\",$B349*E373),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F372=\"nach Investition\",$B351*F373,F368=\"Investition\",$B350*F373,F369=\" \",$D345*F373,F370=\"vor Investition\",($C$42-$B348*F366)*F373,F371=\"vor Investition\",$B349*F373),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G372=\"nach Investition\",$B351*G373,G368=\"Investition\",$B350*G373,G369=\" \",$D345*G373,G370=\"vor Investition\",($C$42-$B348*G366)*G373,G371=\"vor Investition\",$B349*G373),\" \")","v":51357.696000000004},{"$f":"IFERROR(_xlfn.IFS(H372=\"nach Investition\",$B351*H373,H368=\"Investition\",$B350*H373,H369=\" \",$D345*H373,H370=\"vor Investition\",($C$42-$B348*H366)*H373,H371=\"vor Investition\",$B349*H373),\" \")","v":155554.56},{"$f":"IFERROR(_xlfn.IFS(I372=\"nach Investition\",$B351*I373,I368=\"Investition\",$B350*I373,I369=\" \",$D345*I373,I370=\"vor Investition\",($C$42-$B348*I366)*I373,I371=\"vor Investition\",$B349*I373),\" \")","v":105152.27933333335},{"$f":"IFERROR(_xlfn.IFS(J372=\"nach Investition\",$B351*J373,J368=\"Investition\",$B350*J373,J369=\" \",$D345*J373,J370=\"vor Investition\",($C$42-$B348*J366)*J373,J371=\"vor Investition\",$B349*J373),\" \")","v":10540.906781333337},{"$f":"IFERROR(_xlfn.IFS(K372=\"nach Investition\",$B351*K373,K368=\"Investition\",$B350*K373,K369=\" \",$D345*K373,K370=\"vor Investition\",($C$42-$B348*K366)*K373,K371=\"vor Investition\",$B349*K373),\" \")","v":10566.585629333335},{"$f":"IFERROR(_xlfn.IFS(L372=\"nach Investition\",$B351*L373,L368=\"Investition\",$B350*L373,L369=\" \",$D345*L373,L370=\"vor Investition\",($C$42-$B348*L366)*L373,L371=\"vor Investition\",$B349*L373),\" \")","v":10592.264477333336},{"$f":"IFERROR(_xlfn.IFS(M372=\"nach Investition\",$B351*M373,M368=\"Investition\",$B350*M373,M369=\" \",$D345*M373,M370=\"vor Investition\",($C$42-$B348*M366)*M373,M371=\"vor Investition\",$B349*M373),\" \")","v":10617.943325333335},{"$f":"IFERROR(_xlfn.IFS(N372=\"nach Investition\",$B351*N373,N368=\"Investition\",$B350*N373,N369=\" \",$D345*N373,N370=\"vor Investition\",($C$42-$B348*N366)*N373,N371=\"vor Investition\",$B349*N373),\" \")","v":11059.16833466869}]
["in %",null,null,{"$f":"IFERROR(D374/D373,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E374/E373,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.1,0.3,0.1,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D368=\"Investition\",$B354*D373,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E368=\"Investition\",$B354*E373,\" \"),\" \")","v":" "}," "," ",51851.520000000004," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E376/E373,\" \")","v":" "}," "," ",0.1," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B373-SUM(B374:B376)","v":445512},null,{"$f":"IFERROR(D373-SUM(D374,D376),\" \")","v":454954.74239999999},{"$f":"IFERROR(E373-SUM(E374,E376),\" \")","v":464496.24959999998},474136.52159999998,462219.26400000002,311109.12,946370.51400000008,1043549.7713520002,1046091.9773040002,1048634.1832560003,1051176.3892080002,1094857.6651322001]
["Betriebskosten",{"$f":"B373*C379","v":29629.439999999999},{"$f":"B358","v":0.06},{"$f":"IFERROR(D378*$B358,\" \")","v":27297.284543999998},{"$f":"IFERROR(E378*$B358,\" \")","v":27869.774975999997},28448.191295999997,27733.155839999999,18666.547199999997,56782.230840000004,62612.986281120007,62765.518638240006,62918.050995360012,63070.583352480004,65691.459907932003]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D370=\"vor Investition\",$G338*$G339,D371=\"vor Investition\",$G338*$G339,D368=\"Investition\",\" \",D369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E370=\"vor Investition\",$G338*$G339,E371=\"vor Investition\",$G338*$G339,E368=\"Investition\",\" \",E369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F370=\"vor Investition\",$G338*$G339,F371=\"vor Investition\",$G338*$G339,F368=\"Investition\",\" \",F369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G370=\"vor Investition\",$G338*$G339,G371=\"vor Investition\",$G338*$G339,G368=\"Investition\",\" \",G369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H370=\"vor Investition\",$G338*$G339,H371=\"vor Investition\",$G338*$G339,H368=\"Investition\",\" \",H369=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I370=\"vor Investition\",$G338*$G339,I371=\"vor Investition\",$G338*$G339,I368=\"Investition\",\" \",I369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(J370=\"vor Investition\",$G338*$G339,J371=\"vor Investition\",$G338*$G339,J368=\"Investition\",\" \",J369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K370=\"vor Investition\",$G338*$G339,K371=\"vor Investition\",$G338*$G339,K368=\"Investition\",\" \",K369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L370=\"vor Investition\",$G338*$G339,L371=\"vor Investition\",$G338*$G339,L368=\"Investition\",\" \",L369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M370=\"vor Investition\",$G338*$G339,M371=\"vor Investition\",$G338*$G339,M368=\"Investition\",\" \",M369=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B378-SUM(B379:B390)","v":415882.56},null,{"$f":"IFERROR(D378-SUM(D379:D390),\" \")","v":404196.77397607797},{"$f":"IFERROR(E378-SUM(E379:E390),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,292442.57280000002,842666.91540015605,934015.41731103603,936405.09090591606,938794.76450079621,941184.43809567601,958166.20522426814]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$J$16)","v":8880000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"Investitionsstrategien!$J$22","v":83000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B391-SUM(B392:B393)","v":415882.56},null,{"$f":"IFERROR(D391-SUM(D392:D393),\" \")","v":404196.77397607797},{"$f":"IFERROR(E391-SUM(E392:E393),\" \")","v":413165.79074407794},422227.64642407792,411025.42428007798,-8587557.4272000007,842666.91540015605,934015.41731103603,936405.09090591606,938794.76450079621,941184.43809567601,875166.20522426814]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D366","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D394*D396,\" \")","v":395495.8649472387},{"$f":"IFERROR(E394*E396,\" \")","v":395569.28659900767},395543.25129330228,376760.27317542915,-7702206.8055364182,739521.09744682198,802043.22456379968,786785.95693626511,771813.90180598875,757121.84998063697,{"$f":"IFERROR((1+$E$452)^-(M366+$E$451)*(N394/$E$452),\" \")","v":32000657.388326336}]
[]
["Marktwert",{"$f":"ROUND(SUM(D397:N397),-4)","v":29720000}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D405+1","v":2022},2023,2024,2025,{"$f":"H405+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M405+1)&\"-\"&TEXT(SUM(M405+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M406+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D405>=$K338,D405<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E405>=$K338,E405<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D405=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E405=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D405=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E405=($K340+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D409=\" \",$B340,'Bruttomietertrag - Medium'!B114)","v":498762.23999999999},{"$f":"IF(E409=\" \",$B340,'Bruttomietertrag - Medium'!C114)","v":503700.47999999998},{"$f":"IF(F409=\" \",$B340,'Bruttomietertrag - Medium'!D114)","v":508638.71999999997},{"$f":"IF(G409=\" \",$B340,'Bruttomietertrag - Medium'!E114)","v":513576.96000000002},{"$f":"IF(H409=\" \",$B340,'Bruttomietertrag - Medium'!F114)","v":518515.20000000001},{"$f":"IF(I409=\" \",$B340,'Bruttomietertrag - Medium'!G114)","v":1118045.3333333335},{"$f":"IF(J409=\" \",$B340,'Bruttomietertrag - Medium'!H114)","v":1118045.3333333335},{"$f":"IF(K409=\" \",$B340,'Bruttomietertrag - Medium'!I114)","v":1118045.3333333335},{"$f":"IF(L409=\" \",$B340,'Bruttomietertrag - Medium'!J114)","v":1118045.3333333335},{"$f":"IF(M409=\" \",$B340,'Bruttomietertrag - Medium'!K114)","v":1118045.3333333335},{"$f":"IF(N409=\" \",$B340,'Bruttomietertrag - Medium'!DS116)","v":1118045.3333333335}]
["Leerstand / Mietausfall",{"$f":"B374","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D412=\"nach Investition\",$D351*D413,D408=\"Investition\",$D350*D413,D409=\" \",$D345*D413,D410=\"vor Investition\",($C$42-$D348*D406)*D413,D411=\"vor Investition\",$D349*D413),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E412=\"nach Investition\",$D351*E413,E408=\"Investition\",$D350*E413,E409=\" \",$D345*E413,E410=\"vor Investition\",($C$42-$D348*E406)*E413,E411=\"vor Investition\",$D349*E413),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F412=\"nach Investition\",$D351*F413,F408=\"Investition\",$D350*F413,F409=\" \",$D345*F413,F410=\"vor Investition\",($C$42-$D348*F406)*F413,F411=\"vor Investition\",$D349*F413),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G412=\"nach Investition\",$D351*G413,G408=\"Investition\",$D350*G413,G409=\" \",$D345*G413,G410=\"vor Investition\",($C$42-$D348*G406)*G413,G411=\"vor Investition\",$D349*G413),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H412=\"nach Investition\",$D351*H413,H408=\"Investition\",$D350*H413,H409=\" \",$D345*H413,H410=\"vor Investition\",($C$42-$D348*H406)*H413,H411=\"vor Investition\",$D349*H413),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I412=\"nach Investition\",$D351*I413,I408=\"Investition\",$D350*I413,I409=\" \",$D345*I413,I410=\"vor Investition\",($C$42-$D348*I406)*I413,I411=\"vor Investition\",$D349*I413),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J412=\"nach Investition\",$D351*J413,J408=\"Investition\",$D350*J413,J409=\" \",$D345*J413,J410=\"vor Investition\",($C$42-$D348*J406)*J413,J411=\"vor Investition\",$D349*J413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(K412=\"nach Investition\",$D351*K413,K408=\"Investition\",$D350*K413,K409=\" \",$D345*K413,K410=\"vor Investition\",($C$42-$D348*K406)*K413,K411=\"vor Investition\",$D349*K413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(L412=\"nach Investition\",$D351*L413,L408=\"Investition\",$D350*L413,L409=\" \",$D345*L413,L410=\"vor Investition\",($C$42-$D348*L406)*L413,L411=\"vor Investition\",$D349*L413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(M412=\"nach Investition\",$D351*M413,M408=\"Investition\",$D350*M413,M409=\" \",$D345*M413,M410=\"vor Investition\",($C$42-$D348*M406)*M413,M411=\"vor Investition\",$D349*M413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(N412=\"nach Investition\",$D351*N413,N408=\"Investition\",$D350*N413,N409=\" \",$D345*N413,N410=\"vor Investition\",($C$42-$D348*N406)*N413,N411=\"vor Investition\",$D349*N413),\" \")","v":11180.453333333335}]
["in %",null,null,{"$f":"IFERROR(D414/D413,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E414/E413,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C408=\"Investition\",$B355*D413,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D408=\"Investition\",$B355*E413,\" \"),\" \")","v":" "}," "," "," ",55902.266666666677," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D416/D413,\" \")","v":" "},{"$f":"IFERROR(E416/E413,\" \")","v":" "},{"$f":"IFERROR(F416/F413,\" \")","v":" "},{"$f":"IFERROR(G416/G413,\" \")","v":" "},{"$f":"IFERROR(H416/H413,\" \")","v":" "},{"$f":"IFERROR(I416/I413,\" \")","v":0.05},{"$f":"IFERROR(J416/J413,\" \")","v":" "},{"$f":"IFERROR(K416/K413,\" \")","v":" "},{"$f":"IFERROR(L416/L413,\" \")","v":" "},{"$f":"IFERROR(M416/M413,\" \")","v":" "},{"$f":"IFERROR(N416/N413,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B413-SUM(B414:B416)","v":445512},null,{"$f":"IFERROR(D413-SUM(D414,D416),\" \")","v":454954.74239999999},{"$f":"IFERROR(E413-SUM(E414,E416),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,1062143.0666666669,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001]
["Betriebskosten",{"$f":"B379","v":29629.439999999999},{"$f":"C379","v":0.06},{"$f":"IFERROR(D418*$B358,\" \")","v":27297.284543999998},{"$f":"IFERROR(E418*$B358,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,63728.58400000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D410=\"vor Investition\",$G338*$G339,D411=\"vor Investition\",$G338*$G339,D408=\"Investition\",\" \",D409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E410=\"vor Investition\",$G338*$G339,E411=\"vor Investition\",$G338*$G339,E408=\"Investition\",\" \",E409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F410=\"vor Investition\",$G338*$G339,F411=\"vor Investition\",$G338*$G339,F408=\"Investition\",\" \",F409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G410=\"vor Investition\",$G338*$G339,G411=\"vor Investition\",$G338*$G339,G408=\"Investition\",\" \",G409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H410=\"vor Investition\",$G338*$G339,H411=\"vor Investition\",$G338*$G339,H408=\"Investition\",\" \",H409=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I410=\"vor Investition\",$G338*$G339,I411=\"vor Investition\",$G338*$G339,I408=\"Investition\",\" \",I409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(J410=\"vor Investition\",$G338*$G339,J411=\"vor Investition\",$G338*$G339,J408=\"Investition\",\" \",J409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K410=\"vor Investition\",$G338*$G339,K411=\"vor Investition\",$G338*$G339,K408=\"Investition\",\" \",K409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L410=\"vor Investition\",$G338*$G339,L411=\"vor Investition\",$G338*$G339,L408=\"Investition\",\" \",L409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M410=\"vor Investition\",$G338*$G339,M411=\"vor Investition\",$G338*$G339,M408=\"Investition\",\" \",M409=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B418-SUM(B419:B430)","v":415882.56},null,{"$f":"IFERROR(D418-SUM(D419:D430),\" \")","v":404196.77397607797},{"$f":"IFERROR(E418-SUM(E419:E430),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,969452.98720000009]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$J$16)","v":8880000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$J$16)","v":" "},{"$f":"Investitionsstrategien!$J$22","v":83000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B431-SUM(B432:B433)","v":415882.56},null,{"$f":"IFERROR(D431-SUM(D432:D433),\" \")","v":404196.77397607797},{"$f":"IFERROR(E431-SUM(E432:E433),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-8880000,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,886452.98720000009]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D406","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D434*D436,\" \")","v":395495.8649472387},{"$f":"IFERROR(E434*E436,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-7964499.4531889828,835026.53265418368,853150.05404939281,834784.78869803599,816814.86173976131,799231.76295475662,{"$f":"IFERROR((1+$E$452)^-(M406+$E$451)*(N434/$E$452),\" \")","v":32413361.21631474}]
[]
["Marktwert",{"$f":"ROUND(SUM(D437:N437),-4)","v":29970000}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bewertung per",null,null,{"$f":"Grundlagen!B9","v":2021}]
[null,"Betrachtungszeitraum",null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
[]
[null,"Fristigkeit",null,null,{"$f":"Grundlagen!B82","v":0}]
[null,"Diskontsatz (real)",null,null,{"$f":"Grundlagen!B15","v":2.1999999999999999E-2}]

{"sheet":"DCF - Max","index":44,"n_rows":452,"n_cols":14,"rows_kept":452,"cut":false,"hidden":false,"merged":[[72,1,72,2],[0,0,0,13],[30,0,30,13],[32,1,32,2],[33,1,33,2],[70,0,70,13],[254,1,254,2],[73,1,73,2],[111,0,111,13],[141,0,141,13],[143,1,143,2],[144,1,144,2],[181,0,181,13],[183,1,183,2],[184,1,184,2],[221,0,221,13],[251,0,251,13],[253,1,253,2],[365,1,365,2],[402,0,402,13],[404,1,404,2],[405,1,405,2],[291,0,291,13],[293,1,293,2],[294,1,294,2],[332,0,332,13],[362,0,362,13],[364,1,364,2]]}
["Strategie \"Max\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!L7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Max'!B3","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Max'!J3","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Max'!B4","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Medium'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Max'!J4","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Max'!B5","v":723600},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!L19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Max'!J5","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!L9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!L10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!L11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D33+1","v":2022},{"$f":"E33+1","v":2023},2024,{"$f":"G33+1","v":2025},2026,2027,2028,2029,2030,{"$f":"SUM(M33+1)&\"-\"&TEXT(SUM(M33+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D34+1","v":2},3,4,{"$f":"G34+1","v":5},6,7,8,9,10,{"$f":"M34+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D33>=$K6,D33<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E33>=$K6,E33<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D33=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E33=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D33=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E33=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!B24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!C24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!D24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!E24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!F24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!G24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!H24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!I24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!J24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!K24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Max'!DS26,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B11","v":48312},{"$f":"D11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D40=\"nach Investition\",$B19*D41,D36=\"Investition\",$B18*D41,D37=\" \",$D13*D41,D38=\"vor Investition\",($C$42-$B16*D34)*D41,D39=\"vor Investition\",$B17*D41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E40=\"nach Investition\",$B19*E41,E36=\"Investition\",$B18*E41,E37=\" \",$D13*E41,E38=\"vor Investition\",($C$42-$B16*E34)*E41,E39=\"vor Investition\",$B17*E41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F40=\"nach Investition\",$B19*F41,F36=\"Investition\",$B18*F41,F37=\" \",$D13*F41,F38=\"vor Investition\",($C$42-$B16*F34)*F41,F39=\"vor Investition\",$B17*F41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G40=\"nach Investition\",$B19*G41,G36=\"Investition\",$B18*G41,G37=\" \",$D13*G41,G38=\"vor Investition\",($C$42-$B16*G34)*G41,G39=\"vor Investition\",$B17*G41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H40=\"nach Investition\",$B19*H41,H36=\"Investition\",$B18*H41,H37=\" \",$D13*H41,H38=\"vor Investition\",($C$42-$B16*H34)*H41,H39=\"vor Investition\",$B17*H41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I40=\"nach Investition\",$B19*I41,I36=\"Investition\",$B18*I41,I37=\" \",$D13*I41,I38=\"vor Investition\",($C$42-$B16*I34)*I41,I39=\"vor Investition\",$B17*I41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J40=\"nach Investition\",$B19*J41,J36=\"Investition\",$B18*J41,J37=\" \",$D13*J41,J38=\"vor Investition\",($C$42-$B16*J34)*J41,J39=\"vor Investition\",$B17*J41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K40=\"nach Investition\",$B19*K41,K36=\"Investition\",$B18*K41,K37=\" \",$D13*K41,K38=\"vor Investition\",($C$42-$B16*K34)*K41,K39=\"vor Investition\",$B17*K41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L40=\"nach Investition\",$B19*L41,L36=\"Investition\",$B18*L41,L37=\" \",$D13*L41,L38=\"vor Investition\",($C$42-$B16*L34)*L41,L39=\"vor Investition\",$B17*L41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M40=\"nach Investition\",$B19*M41,M36=\"Investition\",$B18*M41,M37=\" \",$D13*M41,M38=\"vor Investition\",($C$42-$B16*M34)*M41,M39=\"vor Investition\",$B17*M41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N40=\"nach Investition\",$B19*N41,N36=\"Investition\",$B18*N41,N37=\" \",$D13*N41,N38=\"vor Investition\",($C$42-$B16*N34)*N41,N39=\"vor Investition\",$B17*N41),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D42/D41,\" \")","v":" "},{"$f":"IFERROR(E42/E41,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D36=\"Investition\",$B22*D41,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E36=\"Investition\",$B22*E41,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E44/E41,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B41-SUM(B42:B44)","v":445512},null,{"$f":"IFERROR(D41-SUM(D42,D44),\" \")","v":" "},{"$f":"IFERROR(E41-SUM(E42,E44),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B41*C47","v":29629.439999999999},{"$f":"B26","v":0.06},{"$f":"IFERROR(D46*$B26,\" \")","v":" "},{"$f":"IFERROR(E46*$B26,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D38=\"vor Investition\",$G6*$G7,D39=\"vor Investition\",$G6*$G7,D36=\"Investition\",\" \",D37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E38=\"vor Investition\",$G6*$G7,E39=\"vor Investition\",$G6*$G7,E36=\"Investition\",\" \",E37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F38=\"vor Investition\",$G6*$G7,F39=\"vor Investition\",$G6*$G7,F36=\"Investition\",\" \",F37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G38=\"vor Investition\",$G6*$G7,G39=\"vor Investition\",$G6*$G7,G36=\"Investition\",\" \",G37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H38=\"vor Investition\",$G6*$G7,H39=\"vor Investition\",$G6*$G7,H36=\"Investition\",\" \",H37=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I38=\"vor Investition\",$G6*$G7,I39=\"vor Investition\",$G6*$G7,I36=\"Investition\",\" \",I37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J38=\"vor Investition\",$G6*$G7,J39=\"vor Investition\",$G6*$G7,J36=\"Investition\",\" \",J37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K38=\"vor Investition\",$G6*$G7,K39=\"vor Investition\",$G6*$G7,K36=\"Investition\",\" \",K37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L38=\"vor Investition\",$G6*$G7,L39=\"vor Investition\",$G6*$G7,L36=\"Investition\",\" \",L37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M38=\"vor Investition\",$G6*$G7,M39=\"vor Investition\",$G6*$G7,M36=\"Investition\",\" \",M37=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B46-SUM(B47:B58)","v":415882.56},null,{"$f":"IFERROR(D46-SUM(D47:D58),\" \")","v":" "},{"$f":"IFERROR(E46-SUM(E47:E58),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$L$16)","v":4180000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"Investitionsstrategien!L22","v":48000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B59-SUM(B60:B61)","v":415882.56},null,{"$f":"IFERROR(D59-SUM(D60:D61),\" \")","v":" "},{"$f":"IFERROR(E59-SUM(E60:E61),\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR(N59-SUM(N60:N60),\" \")","v":" "}]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D34","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D62*D64,\" \")","v":" "},{"$f":"IFERROR(E62*E64,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M34+$E$451)*(N62/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D65:N65),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D73+1","v":2022},2023,2024,2025,{"$f":"H73+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M73+1)&\"-\"&TEXT(SUM(M73+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M74+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D73>=$K6,D73<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E73>=$K6,E73<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D73=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E73=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D73=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E73=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D77=\" \",$B8,'Bruttomietertrag - Max'!B24)","v":498762.23999999999},{"$f":"IF(E77=\" \",$B8,'Bruttomietertrag - Max'!C24)","v":503700.47999999998},{"$f":"IF(F77=\" \",$B8,'Bruttomietertrag - Max'!D24)","v":508638.71999999997},{"$f":"IF(G77=\" \",$B8,'Bruttomietertrag - Max'!E24)","v":513576.96000000002},{"$f":"IF(H77=\" \",$B8,'Bruttomietertrag - Max'!F24)","v":518515.20000000001},{"$f":"IF(I77=\" \",$B8,'Bruttomietertrag - Max'!G24)","v":723600},{"$f":"IF(J77=\" \",$B8,'Bruttomietertrag - Max'!H24)","v":723600},{"$f":"IF(K77=\" \",$B8,'Bruttomietertrag - Max'!I24)","v":723600},{"$f":"IF(L77=\" \",$B8,'Bruttomietertrag - Max'!J24)","v":723600},{"$f":"IF(M77=\" \",$B8,'Bruttomietertrag - Max'!K24)","v":723600},{"$f":"IF(N77=\" \",$B8,'Bruttomietertrag - Max'!DS26)","v":723600}]
["Leerstand / Mietausfall",{"$f":"B42","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D80=\"nach Investition\",$D19*D81,D76=\"Investition\",$D18*D81,D77=\" \",$D13*D81,D78=\"vor Investition\",($C$42-$D16*D74)*D81,D79=\"vor Investition\",$D17*D81),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E80=\"nach Investition\",$D19*E81,E76=\"Investition\",$D18*E81,E77=\" \",$D13*E81,E78=\"vor Investition\",($C$42-$D16*E74)*E81,E79=\"vor Investition\",$D17*E81),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F80=\"nach Investition\",$D19*F81,F76=\"Investition\",$D18*F81,F77=\" \",$D13*F81,F78=\"vor Investition\",($C$42-$D16*F74)*F81,F79=\"vor Investition\",$D17*F81),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G80=\"nach Investition\",$D19*G81,G76=\"Investition\",$D18*G81,G77=\" \",$D13*G81,G78=\"vor Investition\",($C$42-$D16*G74)*G81,G79=\"vor Investition\",$D17*G81),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H80=\"nach Investition\",$D19*H81,H76=\"Investition\",$D18*H81,H77=\" \",$D13*H81,H78=\"vor Investition\",($C$42-$D16*H74)*H81,H79=\"vor Investition\",$D17*H81),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I80=\"nach Investition\",$D19*I81,I76=\"Investition\",$D18*I81,I77=\" \",$D13*I81,I78=\"vor Investition\",($C$42-$D16*I74)*I81,I79=\"vor Investition\",$D17*I81),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J80=\"nach Investition\",$D19*J81,J76=\"Investition\",$D18*J81,J77=\" \",$D13*J81,J78=\"vor Investition\",($C$42-$D16*J74)*J81,J79=\"vor Investition\",$D17*J81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(K80=\"nach Investition\",$D19*K81,K76=\"Investition\",$D18*K81,K77=\" \",$D13*K81,K78=\"vor Investition\",($C$42-$D16*K74)*K81,K79=\"vor Investition\",$D17*K81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(L80=\"nach Investition\",$D19*L81,L76=\"Investition\",$D18*L81,L77=\" \",$D13*L81,L78=\"vor Investition\",($C$42-$D16*L74)*L81,L79=\"vor Investition\",$D17*L81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(M80=\"nach Investition\",$D19*M81,M76=\"Investition\",$D18*M81,M77=\" \",$D13*M81,M78=\"vor Investition\",($C$42-$D16*M74)*M81,M79=\"vor Investition\",$D17*M81),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(N80=\"nach Investition\",$D19*N81,N76=\"Investition\",$D18*N81,N77=\" \",$D13*N81,N78=\"vor Investition\",($C$42-$D16*N74)*N81,N79=\"vor Investition\",$D17*N81),\" \")","v":7236}]
["in %",null,null,{"$f":"IFERROR(D82/D81,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E82/E81,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C76=\"Investition\",$B23*D81,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D76=\"Investition\",$B23*E81,\" \"),\" \")","v":" "}," "," "," ",36180," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D84/D81,\" \")","v":" "},{"$f":"IFERROR(E84/E81,\" \")","v":" "}," "," "," ",0.05," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B81-SUM(B82:B84)","v":445512},null,{"$f":"IFERROR(D81-SUM(D82,D84),\" \")","v":454954.74239999999},{"$f":"IFERROR(E81-SUM(E82,E84),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,687420,716364,716364,716364,716364,716364]
["Betriebskosten",{"$f":"B47","v":29629.439999999999},{"$f":"C47","v":0.06},{"$f":"IFERROR(D86*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E86*$B26,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,41245.199999999997,42981.84,42981.84,42981.84,42981.84,42981.84]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D78=\"vor Investition\",$G6*$G7,D79=\"vor Investition\",$G6*$G7,D76=\"Investition\",\" \",D77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E78=\"vor Investition\",$G6*$G7,E79=\"vor Investition\",$G6*$G7,E76=\"Investition\",\" \",E77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F78=\"vor Investition\",$G6*$G7,F79=\"vor Investition\",$G6*$G7,F76=\"Investition\",\" \",F77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G78=\"vor Investition\",$G6*$G7,G79=\"vor Investition\",$G6*$G7,G76=\"Investition\",\" \",G77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H78=\"vor Investition\",$G6*$G7,H79=\"vor Investition\",$G6*$G7,H76=\"Investition\",\" \",H77=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I78=\"vor Investition\",$G6*$G7,I79=\"vor Investition\",$G6*$G7,I76=\"Investition\",\" \",I77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J78=\"vor Investition\",$G6*$G7,J79=\"vor Investition\",$G6*$G7,J76=\"Investition\",\" \",J77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K78=\"vor Investition\",$G6*$G7,K79=\"vor Investition\",$G6*$G7,K76=\"Investition\",\" \",K77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L78=\"vor Investition\",$G6*$G7,L79=\"vor Investition\",$G6*$G7,L76=\"Investition\",\" \",L77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M78=\"vor Investition\",$G6*$G7,M79=\"vor Investition\",$G6*$G7,M76=\"Investition\",\" \",M77=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B86-SUM(B87:B98)","v":415882.56},null,{"$f":"IFERROR(D86-SUM(D87:D98),\" \")","v":404196.77397607797},{"$f":"IFERROR(E86-SUM(E87:E98),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,626382.16]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$L$16)","v":4180000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$L$16)","v":" "},{"$f":"Investitionsstrategien!L22","v":48000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B99-SUM(B100:B101)","v":415882.56},null,{"$f":"IFERROR(D99-SUM(D100:D101),\" \")","v":404196.77397607797},{"$f":"IFERROR(E99-SUM(E100:E101),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-4180000,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,578382.16]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D74","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D102*D104,\" \")","v":395495.8649472387},{"$f":"IFERROR(E102*E104,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-3749054.922784904,525902.40314415551,537944.68973285367,526364.66705758672,515033.9207999871,503947.0849314942,{"$f":"IFERROR((1+$E$452)^-(M74+$E$451)*(N102/$E$452),\" \")","v":21148679.223664917}]
[]
["Marktwert",{"$f":"ROUND(SUM(D105:N105),-4)","v":21400000}]
[]
[]
[]
[]
["Strategie \"Max\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!M7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Max'!B33","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Max'!J33","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Max'!B34","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Max'!J34","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Max'!B35","v":723600},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!M19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Max'!J35","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!M9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!M10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!M11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D144+1","v":2022},2023,2024,2025,{"$f":"H144+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M144+1)&\"-\"&TEXT(SUM(M144+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M145+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D144>=$K117,D144<=$K119),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E144>=$K117,E144<=$K119),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D144=($K117-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E144=($K117-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D144=($K119+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E144=($K119+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B117","v":493824},null,{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!B54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!C54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!D54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!E54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!F54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!G54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!H54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!I54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!J54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!K54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Max'!DS56,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B122","v":48312},{"$f":"D122","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D151=\"nach Investition\",$B130*D152,D147=\"Investition\",$B129*D152,D148=\" \",$D124*D152,D149=\"vor Investition\",($C$42-$B127*D145)*D152,D150=\"vor Investition\",$B128*D152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E151=\"nach Investition\",$B130*E152,E147=\"Investition\",$B129*E152,E148=\" \",$D124*E152,E149=\"vor Investition\",($C$42-$B127*E145)*E152,E150=\"vor Investition\",$B128*E152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F151=\"nach Investition\",$B130*F152,F147=\"Investition\",$B129*F152,F148=\" \",$D124*F152,F149=\"vor Investition\",($C$42-$B127*F145)*F152,F150=\"vor Investition\",$B128*F152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G151=\"nach Investition\",$B130*G152,G147=\"Investition\",$B129*G152,G148=\" \",$D124*G152,G149=\"vor Investition\",($C$42-$B127*G145)*G152,G150=\"vor Investition\",$B128*G152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H151=\"nach Investition\",$B130*H152,H147=\"Investition\",$B129*H152,H148=\" \",$D124*H152,H149=\"vor Investition\",($C$42-$B127*H145)*H152,H150=\"vor Investition\",$B128*H152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I151=\"nach Investition\",$B130*I152,I147=\"Investition\",$B129*I152,I148=\" \",$D124*I152,I149=\"vor Investition\",($C$42-$B127*I145)*I152,I150=\"vor Investition\",$B128*I152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J151=\"nach Investition\",$B130*J152,J147=\"Investition\",$B129*J152,J148=\" \",$D124*J152,J149=\"vor Investition\",($C$42-$B127*J145)*J152,J150=\"vor Investition\",$B128*J152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K151=\"nach Investition\",$B130*K152,K147=\"Investition\",$B129*K152,K148=\" \",$D124*K152,K149=\"vor Investition\",($C$42-$B127*K145)*K152,K150=\"vor Investition\",$B128*K152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L151=\"nach Investition\",$B130*L152,L147=\"Investition\",$B129*L152,L148=\" \",$D124*L152,L149=\"vor Investition\",($C$42-$B127*L145)*L152,L150=\"vor Investition\",$B128*L152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M151=\"nach Investition\",$B130*M152,M147=\"Investition\",$B129*M152,M148=\" \",$D124*M152,M149=\"vor Investition\",($C$42-$B127*M145)*M152,M150=\"vor Investition\",$B128*M152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N151=\"nach Investition\",$B130*N152,N147=\"Investition\",$B129*N152,N148=\" \",$D124*N152,N149=\"vor Investition\",($C$42-$B127*N145)*N152,N150=\"vor Investition\",$B128*N152),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D153/D152,\" \")","v":" "},{"$f":"IFERROR(E153/E152,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D147=\"Investition\",$B133*D152,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E147=\"Investition\",$B133*E152,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E155/E152,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B152-SUM(B153:B155)","v":445512},null,{"$f":"IFERROR(D152-SUM(D153,D155),\" \")","v":" "},{"$f":"IFERROR(E152-SUM(E153,E155),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B152*C158","v":29629.439999999999},{"$f":"B137","v":0.06},{"$f":"IFERROR(D157*$B137,\" \")","v":" "},{"$f":"IFERROR(E157*$B137,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D149=\"vor Investition\",$G117*$G118,D150=\"vor Investition\",$G117*$G118,D147=\"Investition\",\" \",D148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E149=\"vor Investition\",$G117*$G118,E150=\"vor Investition\",$G117*$G118,E147=\"Investition\",\" \",E148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F149=\"vor Investition\",$G117*$G118,F150=\"vor Investition\",$G117*$G118,F147=\"Investition\",\" \",F148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G149=\"vor Investition\",$G117*$G118,G150=\"vor Investition\",$G117*$G118,G147=\"Investition\",\" \",G148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H149=\"vor Investition\",$G117*$G118,H150=\"vor Investition\",$G117*$G118,H147=\"Investition\",\" \",H148=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I149=\"vor Investition\",$G117*$G118,I150=\"vor Investition\",$G117*$G118,I147=\"Investition\",\" \",I148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J149=\"vor Investition\",$G117*$G118,J150=\"vor Investition\",$G117*$G118,J147=\"Investition\",\" \",J148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K149=\"vor Investition\",$G117*$G118,K150=\"vor Investition\",$G117*$G118,K147=\"Investition\",\" \",K148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L149=\"vor Investition\",$G117*$G118,L150=\"vor Investition\",$G117*$G118,L147=\"Investition\",\" \",L148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M149=\"vor Investition\",$G117*$G118,M150=\"vor Investition\",$G117*$G118,M147=\"Investition\",\" \",M148=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B157-SUM(B158:B169)","v":415882.56},null,{"$f":"IFERROR(D157-SUM(D158:D169),\" \")","v":" "},{"$f":"IFERROR(E157-SUM(E158:E169),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$M$16)","v":4810000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"Investitionsstrategien!$M$22","v":48000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B170-SUM(B171:B172)","v":415882.56},null,{"$f":"IFERROR(D170-SUM(D171:D172),\" \")","v":" "},{"$f":"IFERROR(E170-SUM(E171:E172),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D145","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D173*D175,\" \")","v":" "},{"$f":"IFERROR(E173*E175,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M145+$E$451)*(N173/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D176:N176),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D184+1","v":2022},2023,2024,2025,{"$f":"H184+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M184+1)&\"-\"&TEXT(SUM(M184+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M185+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D184>=$K117,D184<=$K119),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E184>=$K117,E184<=$K119),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D184=($K117-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E184=($K117-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D184=($K119+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E184=($K119+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D188=\" \",$B119,'Bruttomietertrag - Max'!B54)","v":498762.23999999999},{"$f":"IF(E188=\" \",$B119,'Bruttomietertrag - Max'!C54)","v":503700.47999999998},{"$f":"IF(F188=\" \",$B119,'Bruttomietertrag - Max'!D54)","v":508638.71999999997},{"$f":"IF(G188=\" \",$B119,'Bruttomietertrag - Max'!E54)","v":513576.96000000002},{"$f":"IF(H188=\" \",$B119,'Bruttomietertrag - Max'!F54)","v":518515.20000000001},{"$f":"IF(I188=\" \",$B119,'Bruttomietertrag - Max'!G54)","v":723600},{"$f":"IF(J188=\" \",$B119,'Bruttomietertrag - Max'!H54)","v":723600},{"$f":"IF(K188=\" \",$B119,'Bruttomietertrag - Max'!I54)","v":723600},{"$f":"IF(L188=\" \",$B119,'Bruttomietertrag - Max'!J54)","v":723600},{"$f":"IF(M188=\" \",$B119,'Bruttomietertrag - Max'!K54)","v":723600},{"$f":"IF(N188=\" \",$B119,'Bruttomietertrag - Max'!DS56)","v":723600}]
["Leerstand / Mietausfall",{"$f":"B153","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D191=\"nach Investition\",$D130*D192,D187=\"Investition\",$D129*D192,D188=\" \",$D124*D192,D189=\"vor Investition\",($C$42-$D127*D185)*D192,D190=\"vor Investition\",$D128*D192),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E191=\"nach Investition\",$D130*E192,E187=\"Investition\",$D129*E192,E188=\" \",$D124*E192,E189=\"vor Investition\",($C$42-$D127*E185)*E192,E190=\"vor Investition\",$D128*E192),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F191=\"nach Investition\",$D130*F192,F187=\"Investition\",$D129*F192,F188=\" \",$D124*F192,F189=\"vor Investition\",($C$42-$D127*F185)*F192,F190=\"vor Investition\",$D128*F192),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G191=\"nach Investition\",$D130*G192,G187=\"Investition\",$D129*G192,G188=\" \",$D124*G192,G189=\"vor Investition\",($C$42-$D127*G185)*G192,G190=\"vor Investition\",$D128*G192),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H191=\"nach Investition\",$D130*H192,H187=\"Investition\",$D129*H192,H188=\" \",$D124*H192,H189=\"vor Investition\",($C$42-$D127*H185)*H192,H190=\"vor Investition\",$D128*H192),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I191=\"nach Investition\",$D130*I192,I187=\"Investition\",$D129*I192,I188=\" \",$D124*I192,I189=\"vor Investition\",($C$42-$D127*I185)*I192,I190=\"vor Investition\",$D128*I192),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J191=\"nach Investition\",$D130*J192,J187=\"Investition\",$D129*J192,J188=\" \",$D124*J192,J189=\"vor Investition\",($C$42-$D127*J185)*J192,J190=\"vor Investition\",$D128*J192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(K191=\"nach Investition\",$D130*K192,K187=\"Investition\",$D129*K192,K188=\" \",$D124*K192,K189=\"vor Investition\",($C$42-$D127*K185)*K192,K190=\"vor Investition\",$D128*K192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(L191=\"nach Investition\",$D130*L192,L187=\"Investition\",$D129*L192,L188=\" \",$D124*L192,L189=\"vor Investition\",($C$42-$D127*L185)*L192,L190=\"vor Investition\",$D128*L192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(M191=\"nach Investition\",$D130*M192,M187=\"Investition\",$D129*M192,M188=\" \",$D124*M192,M189=\"vor Investition\",($C$42-$D127*M185)*M192,M190=\"vor Investition\",$D128*M192),\" \")","v":7236},{"$f":"IFERROR(_xlfn.IFS(N191=\"nach Investition\",$D130*N192,N187=\"Investition\",$D129*N192,N188=\" \",$D124*N192,N189=\"vor Investition\",($C$42-$D127*N185)*N192,N190=\"vor Investition\",$D128*N192),\" \")","v":7236}]
["in %",null,null,{"$f":"IFERROR(D193/D192,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E193/E192,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C187=\"Investition\",$B134*D192,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D187=\"Investition\",$B134*E192,\" \"),\" \")","v":" "}," "," "," ",36180," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D195/D192,\" \")","v":" "},{"$f":"IFERROR(E195/E192,\" \")","v":" "},{"$f":"IFERROR(F195/F192,\" \")","v":" "},{"$f":"IFERROR(G195/G192,\" \")","v":" "},{"$f":"IFERROR(H195/H192,\" \")","v":" "},{"$f":"IFERROR(I195/I192,\" \")","v":0.05},{"$f":"IFERROR(J195/J192,\" \")","v":" "},{"$f":"IFERROR(K195/K192,\" \")","v":" "},{"$f":"IFERROR(L195/L192,\" \")","v":" "},{"$f":"IFERROR(M195/M192,\" \")","v":" "},{"$f":"IFERROR(N195/N192,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B192-SUM(B193:B195)","v":445512},null,{"$f":"IFERROR(D192-SUM(D193,D195),\" \")","v":454954.74239999999},{"$f":"IFERROR(E192-SUM(E193,E195),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,687420,716364,716364,716364,716364,716364]
["Betriebskosten",{"$f":"B158","v":29629.439999999999},{"$f":"C158","v":0.06},{"$f":"IFERROR(D197*$B137,\" \")","v":27297.284543999998},{"$f":"IFERROR(E197*$B137,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,41245.199999999997,42981.84,42981.84,42981.84,42981.84,42981.84]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D189=\"vor Investition\",$G117*$G118,D190=\"vor Investition\",$G117*$G118,D187=\"Investition\",\" \",D188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E189=\"vor Investition\",$G117*$G118,E190=\"vor Investition\",$G117*$G118,E187=\"Investition\",\" \",E188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F189=\"vor Investition\",$G117*$G118,F190=\"vor Investition\",$G117*$G118,F187=\"Investition\",\" \",F188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G189=\"vor Investition\",$G117*$G118,G190=\"vor Investition\",$G117*$G118,G187=\"Investition\",\" \",G188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H189=\"vor Investition\",$G117*$G118,H190=\"vor Investition\",$G117*$G118,H187=\"Investition\",\" \",H188=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I189=\"vor Investition\",$G117*$G118,I190=\"vor Investition\",$G117*$G118,I187=\"Investition\",\" \",I188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J189=\"vor Investition\",$G117*$G118,J190=\"vor Investition\",$G117*$G118,J187=\"Investition\",\" \",J188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K189=\"vor Investition\",$G117*$G118,K190=\"vor Investition\",$G117*$G118,K187=\"Investition\",\" \",K188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L189=\"vor Investition\",$G117*$G118,L190=\"vor Investition\",$G117*$G118,L187=\"Investition\",\" \",L188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M189=\"vor Investition\",$G117*$G118,M190=\"vor Investition\",$G117*$G118,M187=\"Investition\",\" \",M188=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B197-SUM(B198:B209)","v":415882.56},null,{"$f":"IFERROR(D197-SUM(D198:D209),\" \")","v":404196.77397607797},{"$f":"IFERROR(E197-SUM(E198:E209),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,626382.16]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$M$16)","v":4810000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$M$16)","v":" "},{"$f":"Investitionsstrategien!$M$22","v":48000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B210-SUM(B211:B212)","v":415882.56},null,{"$f":"IFERROR(D210-SUM(D211:D212),\" \")","v":404196.77397607797},{"$f":"IFERROR(E210-SUM(E211:E212),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-4810000,599253.43224015587,626460.79224015586,626460.79224015586,626460.79224015586,626460.79224015586,578382.16]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D185","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D213*D215,\" \")","v":395495.8649472387},{"$f":"IFERROR(E213*E215,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-4314103.8704773653,525902.40314415551,537944.68973285367,526364.66705758672,515033.9207999871,503947.0849314942,{"$f":"IFERROR((1+$E$452)^-(M185+$E$451)*(N213/$E$452),\" \")","v":21148679.223664917}]
[]
["Marktwert",{"$f":"ROUND(SUM(D216:N216),-4)","v":20830000}]
[]
[]
[]
["Strategie \"Max\" mit Aufstockung ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!N7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Max'!B63","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Max'!J63","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Max'!B64","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Max'!J64","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Max'!E65","v":1118045.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!N19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Max'!J65","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AX18","v":11180.453333333335},"CHF/a",{"$f":"Mieterspiegel!AY18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!N9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!N10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!N11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D254+1","v":2022},2023,2024,2025,{"$f":"H254+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M254+1)&\"-\"&TEXT(SUM(M254+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M255+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D254>=$K227,D254<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E254>=$K227,E254<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D254=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E254=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D254=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E254=($K229+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B227","v":493824},null,{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!B85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!C85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!D85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!E85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!F85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!G85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!H85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!I85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!J85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!K85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Max'!DS87,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B232","v":48312},{"$f":"D232","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D261=\"nach Investition\",$B240*D262,D257=\"Investition\",$B239*D262,D258=\" \",$D234*D262,D259=\"vor Investition\",($C$42-$B237*D255)*D262,D260=\"vor Investition\",$B238*D262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E261=\"nach Investition\",$B240*E262,E257=\"Investition\",$B239*E262,E258=\" \",$D234*E262,E259=\"vor Investition\",($C$42-$B237*E255)*E262,E260=\"vor Investition\",$B238*E262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F261=\"nach Investition\",$B240*F262,F257=\"Investition\",$B239*F262,F258=\" \",$D234*F262,F259=\"vor Investition\",($C$42-$B237*F255)*F262,F260=\"vor Investition\",$B238*F262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G261=\"nach Investition\",$B240*G262,G257=\"Investition\",$B239*G262,G258=\" \",$D234*G262,G259=\"vor Investition\",($C$42-$B237*G255)*G262,G260=\"vor Investition\",$B238*G262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H261=\"nach Investition\",$B240*H262,H257=\"Investition\",$B239*H262,H258=\" \",$D234*H262,H259=\"vor Investition\",($C$42-$B237*H255)*H262,H260=\"vor Investition\",$B238*H262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I261=\"nach Investition\",$B240*I262,I257=\"Investition\",$B239*I262,I258=\" \",$D234*I262,I259=\"vor Investition\",($C$42-$B237*I255)*I262,I260=\"vor Investition\",$B238*I262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J261=\"nach Investition\",$B240*J262,J257=\"Investition\",$B239*J262,J258=\" \",$D234*J262,J259=\"vor Investition\",($C$42-$B237*J255)*J262,J260=\"vor Investition\",$B238*J262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K261=\"nach Investition\",$B240*K262,K257=\"Investition\",$B239*K262,K258=\" \",$D234*K262,K259=\"vor Investition\",($C$42-$B237*K255)*K262,K260=\"vor Investition\",$B238*K262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L261=\"nach Investition\",$B240*L262,L257=\"Investition\",$B239*L262,L258=\" \",$D234*L262,L259=\"vor Investition\",($C$42-$B237*L255)*L262,L260=\"vor Investition\",$B238*L262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M261=\"nach Investition\",$B240*M262,M257=\"Investition\",$B239*M262,M258=\" \",$D234*M262,M259=\"vor Investition\",($C$42-$B237*M255)*M262,M260=\"vor Investition\",$B238*M262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N261=\"nach Investition\",$B240*N262,N257=\"Investition\",$B239*N262,N258=\" \",$D234*N262,N259=\"vor Investition\",($C$42-$B237*N255)*N262,N260=\"vor Investition\",$B238*N262),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D263/D262,\" \")","v":" "},{"$f":"IFERROR(E263/E262,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D257=\"Investition\",$B243*D262,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E257=\"Investition\",$B243*E262,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E265/E262,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B262-SUM(B263:B265)","v":445512},null,{"$f":"IFERROR(D262-SUM(D263,D265),\" \")","v":" "},{"$f":"IFERROR(E262-SUM(E263,E265),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B262*C268","v":29629.439999999999},{"$f":"B247","v":0.06},{"$f":"IFERROR(D267*$B247,\" \")","v":" "},{"$f":"IFERROR(E267*$B247,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D259=\"vor Investition\",$G227*$G228,D260=\"vor Investition\",$G227*$G228,D257=\"Investition\",\" \",D258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E259=\"vor Investition\",$G227*$G228,E260=\"vor Investition\",$G227*$G228,E257=\"Investition\",\" \",E258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F259=\"vor Investition\",$G227*$G228,F260=\"vor Investition\",$G227*$G228,F257=\"Investition\",\" \",F258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G259=\"vor Investition\",$G227*$G228,G260=\"vor Investition\",$G227*$G228,G257=\"Investition\",\" \",G258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H259=\"vor Investition\",$G227*$G228,H260=\"vor Investition\",$G227*$G228,H257=\"Investition\",\" \",H258=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I259=\"vor Investition\",$G227*$G228,I260=\"vor Investition\",$G227*$G228,I257=\"Investition\",\" \",I258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(J259=\"vor Investition\",$G227*$G228,J260=\"vor Investition\",$G227*$G228,J257=\"Investition\",\" \",J258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K259=\"vor Investition\",$G227*$G228,K260=\"vor Investition\",$G227*$G228,K257=\"Investition\",\" \",K258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L259=\"vor Investition\",$G227*$G228,L260=\"vor Investition\",$G227*$G228,L257=\"Investition\",\" \",L258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M259=\"vor Investition\",$G227*$G228,M260=\"vor Investition\",$G227*$G228,M257=\"Investition\",\" \",M258=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B267-SUM(B268:B279)","v":415882.56},null,{"$f":"IFERROR(D267-SUM(D268:D279),\" \")","v":" "},{"$f":"IFERROR(E267-SUM(E268:E279),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$N$16)","v":8700000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"Investitionsstrategien!$N$22","v":78000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B280-SUM(B281:B282)","v":415882.56},null,{"$f":"IFERROR(D280-SUM(D281:D282),\" \")","v":" "},{"$f":"IFERROR(E280-SUM(E281:E282),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D255","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D283*D285,\" \")","v":" "},{"$f":"IFERROR(E283*E285,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M255+$E$451)*(N283/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D286:N286),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D294+1","v":2022},2023,2024,2025,{"$f":"H294+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M294+1)&\"-\"&TEXT(SUM(M294+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M295+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D294>=$K227,D294<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E294>=$K227,E294<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D294=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E294=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D294=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E294=($K229+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D298=\" \",$B229,'Bruttomietertrag - Max'!B85)","v":498762.23999999999},{"$f":"IF(E298=\" \",$B229,'Bruttomietertrag - Max'!C85)","v":503700.47999999998},{"$f":"IF(F298=\" \",$B229,'Bruttomietertrag - Max'!D85)","v":508638.71999999997},{"$f":"IF(G298=\" \",$B229,'Bruttomietertrag - Max'!E85)","v":513576.96000000002},{"$f":"IF(H298=\" \",$B229,'Bruttomietertrag - Max'!F85)","v":518515.20000000001},{"$f":"IF(I298=\" \",$B229,'Bruttomietertrag - Max'!G85)","v":1118045.3333333335},{"$f":"IF(J298=\" \",$B229,'Bruttomietertrag - Max'!H85)","v":1118045.3333333335},{"$f":"IF(K298=\" \",$B229,'Bruttomietertrag - Max'!I85)","v":1118045.3333333335},{"$f":"IF(L298=\" \",$B229,'Bruttomietertrag - Max'!J85)","v":1118045.3333333335},{"$f":"IF(M298=\" \",$B229,'Bruttomietertrag - Max'!K85)","v":1118045.3333333335},{"$f":"IF(N298=\" \",$B229,'Bruttomietertrag - Max'!DS87)","v":1118045.3333333335}]
["Leerstand / Mietausfall",{"$f":"B263","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D301=\"nach Investition\",$D240*D302,D297=\"Investition\",$D239*D302,D298=\" \",$D234*D302,D299=\"vor Investition\",($C$42-$D237*D295)*D302,D300=\"vor Investition\",$D238*D302),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E301=\"nach Investition\",$D240*E302,E297=\"Investition\",$D239*E302,E298=\" \",$D234*E302,E299=\"vor Investition\",($C$42-$D237*E295)*E302,E300=\"vor Investition\",$D238*E302),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F301=\"nach Investition\",$D240*F302,F297=\"Investition\",$D239*F302,F298=\" \",$D234*F302,F299=\"vor Investition\",($C$42-$D237*F295)*F302,F300=\"vor Investition\",$D238*F302),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G301=\"nach Investition\",$D240*G302,G297=\"Investition\",$D239*G302,G298=\" \",$D234*G302,G299=\"vor Investition\",($C$42-$D237*G295)*G302,G300=\"vor Investition\",$D238*G302),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H301=\"nach Investition\",$D240*H302,H297=\"Investition\",$D239*H302,H298=\" \",$D234*H302,H299=\"vor Investition\",($C$42-$D237*H295)*H302,H300=\"vor Investition\",$D238*H302),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I301=\"nach Investition\",$D240*I302,I297=\"Investition\",$D239*I302,I298=\" \",$D234*I302,I299=\"vor Investition\",($C$42-$D237*I295)*I302,I300=\"vor Investition\",$D238*I302),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J301=\"nach Investition\",$D240*J302,J297=\"Investition\",$D239*J302,J298=\" \",$D234*J302,J299=\"vor Investition\",($C$42-$D237*J295)*J302,J300=\"vor Investition\",$D238*J302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(K301=\"nach Investition\",$D240*K302,K297=\"Investition\",$D239*K302,K298=\" \",$D234*K302,K299=\"vor Investition\",($C$42-$D237*K295)*K302,K300=\"vor Investition\",$D238*K302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(L301=\"nach Investition\",$D240*L302,L297=\"Investition\",$D239*L302,L298=\" \",$D234*L302,L299=\"vor Investition\",($C$42-$D237*L295)*L302,L300=\"vor Investition\",$D238*L302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(M301=\"nach Investition\",$D240*M302,M297=\"Investition\",$D239*M302,M298=\" \",$D234*M302,M299=\"vor Investition\",($C$42-$D237*M295)*M302,M300=\"vor Investition\",$D238*M302),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(N301=\"nach Investition\",$D240*N302,N297=\"Investition\",$D239*N302,N298=\" \",$D234*N302,N299=\"vor Investition\",($C$42-$D237*N295)*N302,N300=\"vor Investition\",$D238*N302),\" \")","v":11180.453333333335}]
["in %",null,null,{"$f":"IFERROR(D303/D302,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E303/E302,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C297=\"Investition\",$B244*D302,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D297=\"Investition\",$B244*E302,\" \"),\" \")","v":" "}," "," "," ",55902.266666666677," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D305/D302,\" \")","v":" "},{"$f":"IFERROR(E305/E302,\" \")","v":" "},{"$f":"IFERROR(F305/F302,\" \")","v":" "},{"$f":"IFERROR(G305/G302,\" \")","v":" "},{"$f":"IFERROR(H305/H302,\" \")","v":" "},{"$f":"IFERROR(I305/I302,\" \")","v":0.05},{"$f":"IFERROR(J305/J302,\" \")","v":" "},{"$f":"IFERROR(K305/K302,\" \")","v":" "},{"$f":"IFERROR(L305/L302,\" \")","v":" "},{"$f":"IFERROR(M305/M302,\" \")","v":" "},{"$f":"IFERROR(N305/N302,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B302-SUM(B303:B305)","v":445512},null,{"$f":"IFERROR(D302-SUM(D303,D305),\" \")","v":454954.74239999999},{"$f":"IFERROR(E302-SUM(E303,E305),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,1062143.0666666669,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001]
["Betriebskosten",{"$f":"B268","v":29629.439999999999},{"$f":"C268","v":0.06},{"$f":"IFERROR(D307*$B247,\" \")","v":27297.284543999998},{"$f":"IFERROR(E307*$B247,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,63728.58400000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D299=\"vor Investition\",$G227*$G228,D300=\"vor Investition\",$G227*$G228,D297=\"Investition\",\" \",D298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E299=\"vor Investition\",$G227*$G228,E300=\"vor Investition\",$G227*$G228,E297=\"Investition\",\" \",E298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F299=\"vor Investition\",$G227*$G228,F300=\"vor Investition\",$G227*$G228,F297=\"Investition\",\" \",F298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G299=\"vor Investition\",$G227*$G228,G300=\"vor Investition\",$G227*$G228,G297=\"Investition\",\" \",G298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H299=\"vor Investition\",$G227*$G228,H300=\"vor Investition\",$G227*$G228,H297=\"Investition\",\" \",H298=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I299=\"vor Investition\",$G227*$G228,I300=\"vor Investition\",$G227*$G228,I297=\"Investition\",\" \",I298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(J299=\"vor Investition\",$G227*$G228,J300=\"vor Investition\",$G227*$G228,J297=\"Investition\",\" \",J298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K299=\"vor Investition\",$G227*$G228,K300=\"vor Investition\",$G227*$G228,K297=\"Investition\",\" \",K298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L299=\"vor Investition\",$G227*$G228,L300=\"vor Investition\",$G227*$G228,L297=\"Investition\",\" \",L298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M299=\"vor Investition\",$G227*$G228,M300=\"vor Investition\",$G227*$G228,M297=\"Investition\",\" \",M298=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B307-SUM(B308:B319)","v":415882.56},null,{"$f":"IFERROR(D307-SUM(D308:D319),\" \")","v":404196.77397607797},{"$f":"IFERROR(E307-SUM(E308:E319),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,969452.98720000009]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$N$16)","v":8700000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$N$16)","v":" "},{"$f":"Investitionsstrategien!$N$22","v":78000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B320-SUM(B321:B322)","v":415882.56},null,{"$f":"IFERROR(D320-SUM(D321:D322),\" \")","v":404196.77397607797},{"$f":"IFERROR(E320-SUM(E321:E322),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-8700000,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,891452.98720000009]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D295","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D323*D325,\" \")","v":395495.8649472387},{"$f":"IFERROR(E323*E325,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-7803056.8967054226,835026.53265418368,853150.05404939281,834784.78869803599,816814.86173976131,799231.76295475662,{"$f":"IFERROR((1+$E$452)^-(M295+$E$451)*(N323/$E$452),\" \")","v":32596187.388059601}]
[]
["Marktwert",{"$f":"ROUND(SUM(D326:N326),-4)","v":30320000}]
[]
[]
[]
[]
["Strategie \"Max\" mit Aufstockung und energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!O7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Max'!B92","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Max'!J92","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Max'!B93","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Max'!J93","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Max'!E94","v":1118045.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!O19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Max'!J94","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AX18","v":11180.453333333335},"CHF/a",{"$f":"Mieterspiegel!AY18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!O9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!O10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!O11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D365+1","v":2022},2023,2024,2025,{"$f":"H365+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M365+1)&\"-\"&TEXT(SUM(M365+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M366+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D365>=$K338,D365<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E365>=$K338,E365<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D365=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E365=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D365=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E365=($K340+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B338","v":493824},null,{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!B114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!C114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!D114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!E114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!F114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!G114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!H114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!I114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!J114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!K114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Max'!DS116,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B343","v":48312},{"$f":"D343","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D372=\"nach Investition\",$B351*D373,D368=\"Investition\",$B350*D373,D369=\" \",$D345*D373,D370=\"vor Investition\",($C$42-$B348*D366)*D373,D371=\"vor Investition\",$B349*D373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E372=\"nach Investition\",$B351*E373,E368=\"Investition\",$B350*E373,E369=\" \",$D345*E373,E370=\"vor Investition\",($C$42-$B348*E366)*E373,E371=\"vor Investition\",$B349*E373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F372=\"nach Investition\",$B351*F373,F368=\"Investition\",$B350*F373,F369=\" \",$D345*F373,F370=\"vor Investition\",($C$42-$B348*F366)*F373,F371=\"vor Investition\",$B349*F373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G372=\"nach Investition\",$B351*G373,G368=\"Investition\",$B350*G373,G369=\" \",$D345*G373,G370=\"vor Investition\",($C$42-$B348*G366)*G373,G371=\"vor Investition\",$B349*G373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H372=\"nach Investition\",$B351*H373,H368=\"Investition\",$B350*H373,H369=\" \",$D345*H373,H370=\"vor Investition\",($C$42-$B348*H366)*H373,H371=\"vor Investition\",$B349*H373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I372=\"nach Investition\",$B351*I373,I368=\"Investition\",$B350*I373,I369=\" \",$D345*I373,I370=\"vor Investition\",($C$42-$B348*I366)*I373,I371=\"vor Investition\",$B349*I373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J372=\"nach Investition\",$B351*J373,J368=\"Investition\",$B350*J373,J369=\" \",$D345*J373,J370=\"vor Investition\",($C$42-$B348*J366)*J373,J371=\"vor Investition\",$B349*J373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K372=\"nach Investition\",$B351*K373,K368=\"Investition\",$B350*K373,K369=\" \",$D345*K373,K370=\"vor Investition\",($C$42-$B348*K366)*K373,K371=\"vor Investition\",$B349*K373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L372=\"nach Investition\",$B351*L373,L368=\"Investition\",$B350*L373,L369=\" \",$D345*L373,L370=\"vor Investition\",($C$42-$B348*L366)*L373,L371=\"vor Investition\",$B349*L373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M372=\"nach Investition\",$B351*M373,M368=\"Investition\",$B350*M373,M369=\" \",$D345*M373,M370=\"vor Investition\",($C$42-$B348*M366)*M373,M371=\"vor Investition\",$B349*M373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N372=\"nach Investition\",$B351*N373,N368=\"Investition\",$B350*N373,N369=\" \",$D345*N373,N370=\"vor Investition\",($C$42-$B348*N366)*N373,N371=\"vor Investition\",$B349*N373),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D374/D373,\" \")","v":" "},{"$f":"IFERROR(E374/E373,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D368=\"Investition\",$B354*D373,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E368=\"Investition\",$B354*E373,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E376/E373,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B373-SUM(B374:B376)","v":445512},null,{"$f":"IFERROR(D373-SUM(D374,D376),\" \")","v":" "},{"$f":"IFERROR(E373-SUM(E374,E376),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B373*C379","v":29629.439999999999},{"$f":"B358","v":0.06},{"$f":"IFERROR(D378*$B358,\" \")","v":" "},{"$f":"IFERROR(E378*$B358,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D370=\"vor Investition\",$G338*$G339,D371=\"vor Investition\",$G338*$G339,D368=\"Investition\",\" \",D369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E370=\"vor Investition\",$G338*$G339,E371=\"vor Investition\",$G338*$G339,E368=\"Investition\",\" \",E369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F370=\"vor Investition\",$G338*$G339,F371=\"vor Investition\",$G338*$G339,F368=\"Investition\",\" \",F369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G370=\"vor Investition\",$G338*$G339,G371=\"vor Investition\",$G338*$G339,G368=\"Investition\",\" \",G369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H370=\"vor Investition\",$G338*$G339,H371=\"vor Investition\",$G338*$G339,H368=\"Investition\",\" \",H369=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I370=\"vor Investition\",$G338*$G339,I371=\"vor Investition\",$G338*$G339,I368=\"Investition\",\" \",I369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(J370=\"vor Investition\",$G338*$G339,J371=\"vor Investition\",$G338*$G339,J368=\"Investition\",\" \",J369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K370=\"vor Investition\",$G338*$G339,K371=\"vor Investition\",$G338*$G339,K368=\"Investition\",\" \",K369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L370=\"vor Investition\",$G338*$G339,L371=\"vor Investition\",$G338*$G339,L368=\"Investition\",\" \",L369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M370=\"vor Investition\",$G338*$G339,M371=\"vor Investition\",$G338*$G339,M368=\"Investition\",\" \",M369=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B378-SUM(B379:B390)","v":415882.56},null,{"$f":"IFERROR(D378-SUM(D379:D390),\" \")","v":" "},{"$f":"IFERROR(E378-SUM(E379:E390),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$O$16)","v":9230000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"Investitionsstrategien!$O$22","v":78000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B391-SUM(B392:B393)","v":415882.56},null,{"$f":"IFERROR(D391-SUM(D392:D393),\" \")","v":" "},{"$f":"IFERROR(E391-SUM(E392:E393),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D366","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D394*D396,\" \")","v":" "},{"$f":"IFERROR(E394*E396,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M366+$E$451)*(N394/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D397:N397),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D405+1","v":2022},2023,2024,2025,{"$f":"H405+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M405+1)&\"-\"&TEXT(SUM(M405+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M406+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D405>=$K338,D405<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E405>=$K338,E405<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D405=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E405=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D405=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E405=($K340+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D409=\" \",$B340,'Bruttomietertrag - Max'!B114)","v":498762.23999999999},{"$f":"IF(E409=\" \",$B340,'Bruttomietertrag - Max'!C114)","v":503700.47999999998},{"$f":"IF(F409=\" \",$B340,'Bruttomietertrag - Max'!D114)","v":508638.71999999997},{"$f":"IF(G409=\" \",$B340,'Bruttomietertrag - Max'!E114)","v":513576.96000000002},{"$f":"IF(H409=\" \",$B340,'Bruttomietertrag - Max'!F114)","v":518515.20000000001},{"$f":"IF(I409=\" \",$B340,'Bruttomietertrag - Max'!G114)","v":1118045.3333333335},{"$f":"IF(J409=\" \",$B340,'Bruttomietertrag - Max'!H114)","v":1118045.3333333335},{"$f":"IF(K409=\" \",$B340,'Bruttomietertrag - Max'!I114)","v":1118045.3333333335},{"$f":"IF(L409=\" \",$B340,'Bruttomietertrag - Max'!J114)","v":1118045.3333333335},{"$f":"IF(M409=\" \",$B340,'Bruttomietertrag - Max'!K114)","v":1118045.3333333335},{"$f":"IF(N409=\" \",$B340,'Bruttomietertrag - Max'!DS116)","v":1118045.3333333335}]
["Leerstand / Mietausfall",{"$f":"B374","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D412=\"nach Investition\",$D351*D413,D408=\"Investition\",$D350*D413,D409=\" \",$D345*D413,D410=\"vor Investition\",($C$42-$D348*D406)*D413,D411=\"vor Investition\",$D349*D413),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E412=\"nach Investition\",$D351*E413,E408=\"Investition\",$D350*E413,E409=\" \",$D345*E413,E410=\"vor Investition\",($C$42-$D348*E406)*E413,E411=\"vor Investition\",$D349*E413),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F412=\"nach Investition\",$D351*F413,F408=\"Investition\",$D350*F413,F409=\" \",$D345*F413,F410=\"vor Investition\",($C$42-$D348*F406)*F413,F411=\"vor Investition\",$D349*F413),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G412=\"nach Investition\",$D351*G413,G408=\"Investition\",$D350*G413,G409=\" \",$D345*G413,G410=\"vor Investition\",($C$42-$D348*G406)*G413,G411=\"vor Investition\",$D349*G413),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H412=\"nach Investition\",$D351*H413,H408=\"Investition\",$D350*H413,H409=\" \",$D345*H413,H410=\"vor Investition\",($C$42-$D348*H406)*H413,H411=\"vor Investition\",$D349*H413),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I412=\"nach Investition\",$D351*I413,I408=\"Investition\",$D350*I413,I409=\" \",$D345*I413,I410=\"vor Investition\",($C$42-$D348*I406)*I413,I411=\"vor Investition\",$D349*I413),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J412=\"nach Investition\",$D351*J413,J408=\"Investition\",$D350*J413,J409=\" \",$D345*J413,J410=\"vor Investition\",($C$42-$D348*J406)*J413,J411=\"vor Investition\",$D349*J413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(K412=\"nach Investition\",$D351*K413,K408=\"Investition\",$D350*K413,K409=\" \",$D345*K413,K410=\"vor Investition\",($C$42-$D348*K406)*K413,K411=\"vor Investition\",$D349*K413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(L412=\"nach Investition\",$D351*L413,L408=\"Investition\",$D350*L413,L409=\" \",$D345*L413,L410=\"vor Investition\",($C$42-$D348*L406)*L413,L411=\"vor Investition\",$D349*L413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(M412=\"nach Investition\",$D351*M413,M408=\"Investition\",$D350*M413,M409=\" \",$D345*M413,M410=\"vor Investition\",($C$42-$D348*M406)*M413,M411=\"vor Investition\",$D349*M413),\" \")","v":11180.453333333335},{"$f":"IFERROR(_xlfn.IFS(N412=\"nach Investition\",$D351*N413,N408=\"Investition\",$D350*N413,N409=\" \",$D345*N413,N410=\"vor Investition\",($C$42-$D348*N406)*N413,N411=\"vor Investition\",$D349*N413),\" \")","v":11180.453333333335}]
["in %",null,null,{"$f":"IFERROR(D414/D413,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E414/E413,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C408=\"Investition\",$B355*D413,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D408=\"Investition\",$B355*E413,\" \"),\" \")","v":" "}," "," "," ",55902.266666666677," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D416/D413,\" \")","v":" "},{"$f":"IFERROR(E416/E413,\" \")","v":" "},{"$f":"IFERROR(F416/F413,\" \")","v":" "},{"$f":"IFERROR(G416/G413,\" \")","v":" "},{"$f":"IFERROR(H416/H413,\" \")","v":" "},{"$f":"IFERROR(I416/I413,\" \")","v":0.05},{"$f":"IFERROR(J416/J413,\" \")","v":" "},{"$f":"IFERROR(K416/K413,\" \")","v":" "},{"$f":"IFERROR(L416/L413,\" \")","v":" "},{"$f":"IFERROR(M416/M413,\" \")","v":" "},{"$f":"IFERROR(N416/N413,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B413-SUM(B414:B416)","v":445512},null,{"$f":"IFERROR(D413-SUM(D414,D416),\" \")","v":454954.74239999999},{"$f":"IFERROR(E413-SUM(E414,E416),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,1062143.0666666669,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001,1106864.8800000001]
["Betriebskosten",{"$f":"B379","v":29629.439999999999},{"$f":"C379","v":0.06},{"$f":"IFERROR(D418*$B358,\" \")","v":27297.284543999998},{"$f":"IFERROR(E418*$B358,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,63728.58400000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001,66411.892800000001]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D410=\"vor Investition\",$G338*$G339,D411=\"vor Investition\",$G338*$G339,D408=\"Investition\",\" \",D409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E410=\"vor Investition\",$G338*$G339,E411=\"vor Investition\",$G338*$G339,E408=\"Investition\",\" \",E409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F410=\"vor Investition\",$G338*$G339,F411=\"vor Investition\",$G338*$G339,F408=\"Investition\",\" \",F409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G410=\"vor Investition\",$G338*$G339,G411=\"vor Investition\",$G338*$G339,G408=\"Investition\",\" \",G409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H410=\"vor Investition\",$G338*$G339,H411=\"vor Investition\",$G338*$G339,H408=\"Investition\",\" \",H409=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I410=\"vor Investition\",$G338*$G339,I411=\"vor Investition\",$G338*$G339,I408=\"Investition\",\" \",I409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(J410=\"vor Investition\",$G338*$G339,J411=\"vor Investition\",$G338*$G339,J408=\"Investition\",\" \",J409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K410=\"vor Investition\",$G338*$G339,K411=\"vor Investition\",$G338*$G339,K408=\"Investition\",\" \",K409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L410=\"vor Investition\",$G338*$G339,L411=\"vor Investition\",$G338*$G339,L408=\"Investition\",\" \",L409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M410=\"vor Investition\",$G338*$G339,M411=\"vor Investition\",$G338*$G339,M408=\"Investition\",\" \",M409=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B418-SUM(B419:B430)","v":415882.56},null,{"$f":"IFERROR(D418-SUM(D419:D430),\" \")","v":404196.77397607797},{"$f":"IFERROR(E418-SUM(E419:E430),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,969452.98720000009]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$O$16)","v":9230000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$O$16)","v":" "},{"$f":"Investitionsstrategien!$O$22","v":78000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B431-SUM(B432:B433)","v":415882.56},null,{"$f":"IFERROR(D431-SUM(D432:D433),\" \")","v":404196.77397607797},{"$f":"IFERROR(E431-SUM(E432:E433),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-9230000,951493.1149068228,993531.61944015604,993531.61944015604,993531.61944015604,993531.61944015604,891452.98720000009]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D406","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D434*D436,\" \")","v":395495.8649472387},{"$f":"IFERROR(E434*E436,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-8278415.5352403503,835026.53265418368,853150.05404939281,834784.78869803599,816814.86173976131,799231.76295475662,{"$f":"IFERROR((1+$E$452)^-(M406+$E$451)*(N434/$E$452),\" \")","v":32596187.388059601}]
[]
["Marktwert",{"$f":"ROUND(SUM(D437:N437),-4)","v":29840000}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bewertung per",null,null,{"$f":"Grundlagen!B9","v":2021}]
[null,"Betrachtungszeitraum",null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
[]
[null,"Fristigkeit",null,null,{"$f":"Grundlagen!B82","v":0}]
[null,"Diskontsatz (real)",null,null,{"$f":"Grundlagen!B15","v":2.1999999999999999E-2}]

{"sheet":"DCF - Extra","index":45,"n_rows":452,"n_cols":14,"rows_kept":452,"cut":false,"hidden":false,"merged":[[72,1,72,2],[0,0,0,13],[30,0,30,13],[32,1,32,2],[33,1,33,2],[70,0,70,13],[254,1,254,2],[73,1,73,2],[111,0,111,13],[141,0,141,13],[143,1,143,2],[144,1,144,2],[181,0,181,13],[183,1,183,2],[184,1,184,2],[221,0,221,13],[251,0,251,13],[253,1,253,2],[365,1,365,2],[402,0,402,13],[404,1,404,2],[405,1,405,2],[291,0,291,13],[293,1,293,2],[294,1,294,2],[332,0,332,13],[362,0,362,13],[364,1,364,2]]}
["Strategie \"Extra\" ohne Aufstockung und ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!Q7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Extra'!B3","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Extra'!J3","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Extra'!B4","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Extra'!F4","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Extra'!J4","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Extra'!B5","v":774696},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!Q19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Extra'!J5","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!$AG$18","v":7746.96},"CHF/a",{"$f":"Mieterspiegel!$AH$18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!Q9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!Q10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!Q11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D33+1","v":2022},{"$f":"E33+1","v":2023},2024,{"$f":"G33+1","v":2025},2026,2027,2028,2029,2030,{"$f":"SUM(M33+1)&\"-\"&TEXT(SUM(M33+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},{"$f":"D34+1","v":2},3,4,{"$f":"G34+1","v":5},6,7,8,9,10,{"$f":"M34+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D33>=$K6,D33<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E33>=$K6,E33<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D33=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E33=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D33=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E33=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!B24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!C24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!D24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!E24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!F24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!G24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!H24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!I24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!J24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!K24,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Extra'!DS26,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B11","v":48312},{"$f":"D11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D40=\"nach Investition\",$B19*D41,D36=\"Investition\",$B18*D41,D37=\" \",$D13*D41,D38=\"vor Investition\",($C$42-$B16*D34)*D41,D39=\"vor Investition\",$B17*D41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E40=\"nach Investition\",$B19*E41,E36=\"Investition\",$B18*E41,E37=\" \",$D13*E41,E38=\"vor Investition\",($C$42-$B16*E34)*E41,E39=\"vor Investition\",$B17*E41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F40=\"nach Investition\",$B19*F41,F36=\"Investition\",$B18*F41,F37=\" \",$D13*F41,F38=\"vor Investition\",($C$42-$B16*F34)*F41,F39=\"vor Investition\",$B17*F41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G40=\"nach Investition\",$B19*G41,G36=\"Investition\",$B18*G41,G37=\" \",$D13*G41,G38=\"vor Investition\",($C$42-$B16*G34)*G41,G39=\"vor Investition\",$B17*G41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H40=\"nach Investition\",$B19*H41,H36=\"Investition\",$B18*H41,H37=\" \",$D13*H41,H38=\"vor Investition\",($C$42-$B16*H34)*H41,H39=\"vor Investition\",$B17*H41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I40=\"nach Investition\",$B19*I41,I36=\"Investition\",$B18*I41,I37=\" \",$D13*I41,I38=\"vor Investition\",($C$42-$B16*I34)*I41,I39=\"vor Investition\",$B17*I41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J40=\"nach Investition\",$B19*J41,J36=\"Investition\",$B18*J41,J37=\" \",$D13*J41,J38=\"vor Investition\",($C$42-$B16*J34)*J41,J39=\"vor Investition\",$B17*J41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K40=\"nach Investition\",$B19*K41,K36=\"Investition\",$B18*K41,K37=\" \",$D13*K41,K38=\"vor Investition\",($C$42-$B16*K34)*K41,K39=\"vor Investition\",$B17*K41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L40=\"nach Investition\",$B19*L41,L36=\"Investition\",$B18*L41,L37=\" \",$D13*L41,L38=\"vor Investition\",($C$42-$B16*L34)*L41,L39=\"vor Investition\",$B17*L41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M40=\"nach Investition\",$B19*M41,M36=\"Investition\",$B18*M41,M37=\" \",$D13*M41,M38=\"vor Investition\",($C$42-$B16*M34)*M41,M39=\"vor Investition\",$B17*M41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N40=\"nach Investition\",$B19*N41,N36=\"Investition\",$B18*N41,N37=\" \",$D13*N41,N38=\"vor Investition\",($C$42-$B16*N34)*N41,N39=\"vor Investition\",$B17*N41),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D42/D41,\" \")","v":" "},{"$f":"IFERROR(E42/E41,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D36=\"Investition\",$B22*D41,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E36=\"Investition\",$B22*E41,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E44/E41,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B41-SUM(B42:B44)","v":445512},null,{"$f":"IFERROR(D41-SUM(D42,D44),\" \")","v":" "},{"$f":"IFERROR(E41-SUM(E42,E44),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B41*C47","v":29629.439999999999},{"$f":"B26","v":0.06},{"$f":"IFERROR(D46*$B26,\" \")","v":" "},{"$f":"IFERROR(E46*$B26,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D38=\"vor Investition\",$G6*$G7,D39=\"vor Investition\",$G6*$G7,D36=\"Investition\",\" \",D37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E38=\"vor Investition\",$G6*$G7,E39=\"vor Investition\",$G6*$G7,E36=\"Investition\",\" \",E37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F38=\"vor Investition\",$G6*$G7,F39=\"vor Investition\",$G6*$G7,F36=\"Investition\",\" \",F37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G38=\"vor Investition\",$G6*$G7,G39=\"vor Investition\",$G6*$G7,G36=\"Investition\",\" \",G37=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H38=\"vor Investition\",$G6*$G7,H39=\"vor Investition\",$G6*$G7,H36=\"Investition\",\" \",H37=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I38=\"vor Investition\",$G6*$G7,I39=\"vor Investition\",$G6*$G7,I36=\"Investition\",\" \",I37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J38=\"vor Investition\",$G6*$G7,J39=\"vor Investition\",$G6*$G7,J36=\"Investition\",\" \",J37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K38=\"vor Investition\",$G6*$G7,K39=\"vor Investition\",$G6*$G7,K36=\"Investition\",\" \",K37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L38=\"vor Investition\",$G6*$G7,L39=\"vor Investition\",$G6*$G7,L36=\"Investition\",\" \",L37=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M38=\"vor Investition\",$G6*$G7,M39=\"vor Investition\",$G6*$G7,M36=\"Investition\",\" \",M37=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B46-SUM(B47:B58)","v":415882.56},null,{"$f":"IFERROR(D46-SUM(D47:D58),\" \")","v":" "},{"$f":"IFERROR(E46-SUM(E47:E58),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$Q$16)","v":6600000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"Investitionsstrategien!$Q$22","v":45000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B59-SUM(B60:B61)","v":415882.56},null,{"$f":"IFERROR(D59-SUM(D60:D61),\" \")","v":" "},{"$f":"IFERROR(E59-SUM(E60:E61),\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR(N59-SUM(N60:N60),\" \")","v":" "}]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D34","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D62*D64,\" \")","v":" "},{"$f":"IFERROR(E62*E64,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M34+$E$451)*(N62/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D65:N65),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D73+1","v":2022},2023,2024,2025,{"$f":"H73+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M73+1)&\"-\"&TEXT(SUM(M73+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M74+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D73>=$K6,D73<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E73>=$K6,E73<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D73=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E73=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D73=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E73=($K8+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D77=\" \",$B8,'Bruttomietertrag - Extra'!B24)","v":498762.23999999999},{"$f":"IF(E77=\" \",$B8,'Bruttomietertrag - Extra'!C24)","v":503700.47999999998},{"$f":"IF(F77=\" \",$B8,'Bruttomietertrag - Extra'!D24)","v":508638.71999999997},{"$f":"IF(G77=\" \",$B8,'Bruttomietertrag - Extra'!E24)","v":513576.96000000002},{"$f":"IF(H77=\" \",$B8,'Bruttomietertrag - Extra'!F24)","v":518515.20000000001},{"$f":"IF(I77=\" \",$B8,'Bruttomietertrag - Extra'!G24)","v":774696},{"$f":"IF(J77=\" \",$B8,'Bruttomietertrag - Extra'!H24)","v":774696},{"$f":"IF(K77=\" \",$B8,'Bruttomietertrag - Extra'!I24)","v":774696},{"$f":"IF(L77=\" \",$B8,'Bruttomietertrag - Extra'!J24)","v":774696},{"$f":"IF(M77=\" \",$B8,'Bruttomietertrag - Extra'!K24)","v":774696},{"$f":"IF(N77=\" \",$B8,'Bruttomietertrag - Extra'!DS26)","v":774696}]
["Leerstand / Mietausfall",{"$f":"B42","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D80=\"nach Investition\",$D19*D81,D76=\"Investition\",$D18*D81,D77=\" \",$D13*D81,D78=\"vor Investition\",($C$42-$D16*D74)*D81,D79=\"vor Investition\",$D17*D81),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E80=\"nach Investition\",$D19*E81,E76=\"Investition\",$D18*E81,E77=\" \",$D13*E81,E78=\"vor Investition\",($C$42-$D16*E74)*E81,E79=\"vor Investition\",$D17*E81),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F80=\"nach Investition\",$D19*F81,F76=\"Investition\",$D18*F81,F77=\" \",$D13*F81,F78=\"vor Investition\",($C$42-$D16*F74)*F81,F79=\"vor Investition\",$D17*F81),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G80=\"nach Investition\",$D19*G81,G76=\"Investition\",$D18*G81,G77=\" \",$D13*G81,G78=\"vor Investition\",($C$42-$D16*G74)*G81,G79=\"vor Investition\",$D17*G81),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H80=\"nach Investition\",$D19*H81,H76=\"Investition\",$D18*H81,H77=\" \",$D13*H81,H78=\"vor Investition\",($C$42-$D16*H74)*H81,H79=\"vor Investition\",$D17*H81),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I80=\"nach Investition\",$D19*I81,I76=\"Investition\",$D18*I81,I77=\" \",$D13*I81,I78=\"vor Investition\",($C$42-$D16*I74)*I81,I79=\"vor Investition\",$D17*I81),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J80=\"nach Investition\",$D19*J81,J76=\"Investition\",$D18*J81,J77=\" \",$D13*J81,J78=\"vor Investition\",($C$42-$D16*J74)*J81,J79=\"vor Investition\",$D17*J81),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(K80=\"nach Investition\",$D19*K81,K76=\"Investition\",$D18*K81,K77=\" \",$D13*K81,K78=\"vor Investition\",($C$42-$D16*K74)*K81,K79=\"vor Investition\",$D17*K81),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(L80=\"nach Investition\",$D19*L81,L76=\"Investition\",$D18*L81,L77=\" \",$D13*L81,L78=\"vor Investition\",($C$42-$D16*L74)*L81,L79=\"vor Investition\",$D17*L81),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(M80=\"nach Investition\",$D19*M81,M76=\"Investition\",$D18*M81,M77=\" \",$D13*M81,M78=\"vor Investition\",($C$42-$D16*M74)*M81,M79=\"vor Investition\",$D17*M81),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(N80=\"nach Investition\",$D19*N81,N76=\"Investition\",$D18*N81,N77=\" \",$D13*N81,N78=\"vor Investition\",($C$42-$D16*N74)*N81,N79=\"vor Investition\",$D17*N81),\" \")","v":7746.96}]
["in %",null,null,{"$f":"IFERROR(D82/D81,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E82/E81,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C76=\"Investition\",$B23*D81,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D76=\"Investition\",$B23*E81,\" \"),\" \")","v":" "}," "," "," ",38734.800000000003," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D84/D81,\" \")","v":" "},{"$f":"IFERROR(E84/E81,\" \")","v":" "}," "," "," ",0.05," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B81-SUM(B82:B84)","v":445512},null,{"$f":"IFERROR(D81-SUM(D82,D84),\" \")","v":454954.74239999999},{"$f":"IFERROR(E81-SUM(E82,E84),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,735961.2,766949.04,766949.04,766949.04,766949.04,766949.04]
["Betriebskosten",{"$f":"B47","v":29629.439999999999},{"$f":"C47","v":0.06},{"$f":"IFERROR(D86*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E86*$B26,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,44157.671999999999,46016.9424,46016.9424,46016.9424,46016.9424,46016.9424]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D78=\"vor Investition\",$G6*$G7,D79=\"vor Investition\",$G6*$G7,D76=\"Investition\",\" \",D77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(E78=\"vor Investition\",$G6*$G7,E79=\"vor Investition\",$G6*$G7,E76=\"Investition\",\" \",E77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(F78=\"vor Investition\",$G6*$G7,F79=\"vor Investition\",$G6*$G7,F76=\"Investition\",\" \",F77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(G78=\"vor Investition\",$G6*$G7,G79=\"vor Investition\",$G6*$G7,G76=\"Investition\",\" \",G77=\" \",$G7)","v":23460.683879922046},{"$f":"_xlfn.IFS(H78=\"vor Investition\",$G6*$G7,H79=\"vor Investition\",$G6*$G7,H76=\"Investition\",\" \",H77=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I78=\"vor Investition\",$G6*$G7,I79=\"vor Investition\",$G6*$G7,I76=\"Investition\",\" \",I77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(J78=\"vor Investition\",$G6*$G7,J79=\"vor Investition\",$G6*$G7,J76=\"Investition\",\" \",J77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(K78=\"vor Investition\",$G6*$G7,K79=\"vor Investition\",$G6*$G7,K76=\"Investition\",\" \",K77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(L78=\"vor Investition\",$G6*$G7,L79=\"vor Investition\",$G6*$G7,L76=\"Investition\",\" \",L77=\" \",$G7)","v":46921.367759844092},{"$f":"_xlfn.IFS(M78=\"vor Investition\",$G6*$G7,M79=\"vor Investition\",$G6*$G7,M76=\"Investition\",\" \",M77=\" \",$G7)","v":46921.367759844092},{"$f":"$G8","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B86-SUM(B87:B98)","v":415882.56},null,{"$f":"IFERROR(D86-SUM(D87:D98),\" \")","v":404196.77397607797},{"$f":"IFERROR(E86-SUM(E87:E98),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,644882.16024015588,674010.72984015592,674010.72984015592,674010.72984015592,674010.72984015592,673932.09759999998]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$Q$16)","v":6600000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$Q$16)","v":" "},{"$f":"Investitionsstrategien!$Q$22","v":45000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B99-SUM(B100:B101)","v":415882.56},null,{"$f":"IFERROR(D99-SUM(D100:D101),\" \")","v":404196.77397607797},{"$f":"IFERROR(E99-SUM(E100:E101),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-6600000,644882.16024015588,674010.72984015592,674010.72984015592,674010.72984015592,674010.72984015592,628932.09759999998]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D74","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D102*D104,\" \")","v":395495.8649472387},{"$f":"IFERROR(E102*E104,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-5919560.4043972166,565945.99141015357,578776.0342413903,566317.0589446089,554126.28076771914,542197.92638720071,{"$f":"IFERROR((1+$E$452)^-(M74+$E$451)*(N102/$E$452),\" \")","v":22997049.538334854}]
[]
["Marktwert",{"$f":"ROUND(SUM(D105:N105),-4)","v":21270000}]
[]
[]
[]
[]
["Strategie \"Extra\" ohne Aufstockung mit energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!R7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Extra'!B33","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Extra'!J33","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Extra'!B34","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Extra'!J34","v":1}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Extra'!B35","v":774696},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!R19","v":47000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Extra'!J35","v":2025}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!$AG$18","v":7746.96},"CHF/a",{"$f":"Mieterspiegel!$AH$18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!R9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!R10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!R11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D144+1","v":2022},2023,2024,2025,{"$f":"H144+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M144+1)&\"-\"&TEXT(SUM(M144+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M145+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D144>=$K117,D144<=$K119),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E144>=$K117,E144<=$K119),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E144<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E144<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D144=($K117-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E144=($K117-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D144=($K119+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E144=($K119+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B117","v":493824},null,{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!B54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!C54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!D54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!E54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!F54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!G54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!H54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!I54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!J54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!K54,\" \")","v":" "},{"$f":"IF($D114=\"Ja\",'Bruttomietertrag - Extra'!DS56,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B122","v":48312},{"$f":"D122","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D151=\"nach Investition\",$B130*D152,D147=\"Investition\",$B129*D152,D148=\" \",$D124*D152,D149=\"vor Investition\",($C$42-$B127*D145)*D152,D150=\"vor Investition\",$B128*D152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E151=\"nach Investition\",$B130*E152,E147=\"Investition\",$B129*E152,E148=\" \",$D124*E152,E149=\"vor Investition\",($C$42-$B127*E145)*E152,E150=\"vor Investition\",$B128*E152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F151=\"nach Investition\",$B130*F152,F147=\"Investition\",$B129*F152,F148=\" \",$D124*F152,F149=\"vor Investition\",($C$42-$B127*F145)*F152,F150=\"vor Investition\",$B128*F152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G151=\"nach Investition\",$B130*G152,G147=\"Investition\",$B129*G152,G148=\" \",$D124*G152,G149=\"vor Investition\",($C$42-$B127*G145)*G152,G150=\"vor Investition\",$B128*G152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H151=\"nach Investition\",$B130*H152,H147=\"Investition\",$B129*H152,H148=\" \",$D124*H152,H149=\"vor Investition\",($C$42-$B127*H145)*H152,H150=\"vor Investition\",$B128*H152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I151=\"nach Investition\",$B130*I152,I147=\"Investition\",$B129*I152,I148=\" \",$D124*I152,I149=\"vor Investition\",($C$42-$B127*I145)*I152,I150=\"vor Investition\",$B128*I152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J151=\"nach Investition\",$B130*J152,J147=\"Investition\",$B129*J152,J148=\" \",$D124*J152,J149=\"vor Investition\",($C$42-$B127*J145)*J152,J150=\"vor Investition\",$B128*J152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K151=\"nach Investition\",$B130*K152,K147=\"Investition\",$B129*K152,K148=\" \",$D124*K152,K149=\"vor Investition\",($C$42-$B127*K145)*K152,K150=\"vor Investition\",$B128*K152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L151=\"nach Investition\",$B130*L152,L147=\"Investition\",$B129*L152,L148=\" \",$D124*L152,L149=\"vor Investition\",($C$42-$B127*L145)*L152,L150=\"vor Investition\",$B128*L152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M151=\"nach Investition\",$B130*M152,M147=\"Investition\",$B129*M152,M148=\" \",$D124*M152,M149=\"vor Investition\",($C$42-$B127*M145)*M152,M150=\"vor Investition\",$B128*M152),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N151=\"nach Investition\",$B130*N152,N147=\"Investition\",$B129*N152,N148=\" \",$D124*N152,N149=\"vor Investition\",($C$42-$B127*N145)*N152,N150=\"vor Investition\",$B128*N152),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D153/D152,\" \")","v":" "},{"$f":"IFERROR(E153/E152,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D147=\"Investition\",$B133*D152,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E147=\"Investition\",$B133*E152,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E155/E152,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B152-SUM(B153:B155)","v":445512},null,{"$f":"IFERROR(D152-SUM(D153,D155),\" \")","v":" "},{"$f":"IFERROR(E152-SUM(E153,E155),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B152*C158","v":29629.439999999999},{"$f":"B137","v":0.06},{"$f":"IFERROR(D157*$B137,\" \")","v":" "},{"$f":"IFERROR(E157*$B137,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D149=\"vor Investition\",$G117*$G118,D150=\"vor Investition\",$G117*$G118,D147=\"Investition\",\" \",D148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E149=\"vor Investition\",$G117*$G118,E150=\"vor Investition\",$G117*$G118,E147=\"Investition\",\" \",E148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F149=\"vor Investition\",$G117*$G118,F150=\"vor Investition\",$G117*$G118,F147=\"Investition\",\" \",F148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G149=\"vor Investition\",$G117*$G118,G150=\"vor Investition\",$G117*$G118,G147=\"Investition\",\" \",G148=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H149=\"vor Investition\",$G117*$G118,H150=\"vor Investition\",$G117*$G118,H147=\"Investition\",\" \",H148=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I149=\"vor Investition\",$G117*$G118,I150=\"vor Investition\",$G117*$G118,I147=\"Investition\",\" \",I148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J149=\"vor Investition\",$G117*$G118,J150=\"vor Investition\",$G117*$G118,J147=\"Investition\",\" \",J148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K149=\"vor Investition\",$G117*$G118,K150=\"vor Investition\",$G117*$G118,K147=\"Investition\",\" \",K148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L149=\"vor Investition\",$G117*$G118,L150=\"vor Investition\",$G117*$G118,L147=\"Investition\",\" \",L148=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M149=\"vor Investition\",$G117*$G118,M150=\"vor Investition\",$G117*$G118,M147=\"Investition\",\" \",M148=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B157-SUM(B158:B169)","v":415882.56},null,{"$f":"IFERROR(D157-SUM(D158:D169),\" \")","v":" "},{"$f":"IFERROR(E157-SUM(E158:E169),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$R$16)","v":7230000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"Investitionsstrategien!R$22","v":45000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B170-SUM(B171:B172)","v":415882.56},null,{"$f":"IFERROR(D170-SUM(D171:D172),\" \")","v":" "},{"$f":"IFERROR(E170-SUM(E171:E172),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D145","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D173*D175,\" \")","v":" "},{"$f":"IFERROR(E173*E175,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M145+$E$451)*(N173/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D176:N176),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D184+1","v":2022},2023,2024,2025,{"$f":"H184+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M184+1)&\"-\"&TEXT(SUM(M184+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M185+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D184>=$K117,D184<=$K119),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E184>=$K117,E184<=$K119),\"Investition\",\" \")","v":" "}," "," ","Investition"," "," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E184<=$K119,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E184<($K117-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D184=($K117-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E184=($K117-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D184=($K119+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E184=($K119+1),\"nach Investition\",\"\")","v":""},"","","","nach Investition","","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D188=\" \",$B119,'Bruttomietertrag - Extra'!B54)","v":498762.23999999999},{"$f":"IF(E188=\" \",$B119,'Bruttomietertrag - Extra'!C54)","v":503700.47999999998},{"$f":"IF(F188=\" \",$B119,'Bruttomietertrag - Extra'!D54)","v":508638.71999999997},{"$f":"IF(G188=\" \",$B119,'Bruttomietertrag - Extra'!E54)","v":513576.96000000002},{"$f":"IF(H188=\" \",$B119,'Bruttomietertrag - Extra'!F54)","v":518515.20000000001},{"$f":"IF(I188=\" \",$B119,'Bruttomietertrag - Extra'!G54)","v":774696},{"$f":"IF(J188=\" \",$B119,'Bruttomietertrag - Extra'!H54)","v":774696},{"$f":"IF(K188=\" \",$B119,'Bruttomietertrag - Extra'!I54)","v":774696},{"$f":"IF(L188=\" \",$B119,'Bruttomietertrag - Extra'!J54)","v":774696},{"$f":"IF(M188=\" \",$B119,'Bruttomietertrag - Extra'!K54)","v":774696},{"$f":"IF(N188=\" \",$B119,'Bruttomietertrag - Extra'!DS56)","v":774696}]
["Leerstand / Mietausfall",{"$f":"B153","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D191=\"nach Investition\",$D130*D192,D187=\"Investition\",$D129*D192,D188=\" \",$D124*D192,D189=\"vor Investition\",($C$42-$D127*D185)*D192,D190=\"vor Investition\",$D128*D192),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E191=\"nach Investition\",$D130*E192,E187=\"Investition\",$D129*E192,E188=\" \",$D124*E192,E189=\"vor Investition\",($C$42-$D127*E185)*E192,E190=\"vor Investition\",$D128*E192),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F191=\"nach Investition\",$D130*F192,F187=\"Investition\",$D129*F192,F188=\" \",$D124*F192,F189=\"vor Investition\",($C$42-$D127*F185)*F192,F190=\"vor Investition\",$D128*F192),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G191=\"nach Investition\",$D130*G192,G187=\"Investition\",$D129*G192,G188=\" \",$D124*G192,G189=\"vor Investition\",($C$42-$D127*G185)*G192,G190=\"vor Investition\",$D128*G192),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H191=\"nach Investition\",$D130*H192,H187=\"Investition\",$D129*H192,H188=\" \",$D124*H192,H189=\"vor Investition\",($C$42-$D127*H185)*H192,H190=\"vor Investition\",$D128*H192),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I191=\"nach Investition\",$D130*I192,I187=\"Investition\",$D129*I192,I188=\" \",$D124*I192,I189=\"vor Investition\",($C$42-$D127*I185)*I192,I190=\"vor Investition\",$D128*I192),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(J191=\"nach Investition\",$D130*J192,J187=\"Investition\",$D129*J192,J188=\" \",$D124*J192,J189=\"vor Investition\",($C$42-$D127*J185)*J192,J190=\"vor Investition\",$D128*J192),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(K191=\"nach Investition\",$D130*K192,K187=\"Investition\",$D129*K192,K188=\" \",$D124*K192,K189=\"vor Investition\",($C$42-$D127*K185)*K192,K190=\"vor Investition\",$D128*K192),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(L191=\"nach Investition\",$D130*L192,L187=\"Investition\",$D129*L192,L188=\" \",$D124*L192,L189=\"vor Investition\",($C$42-$D127*L185)*L192,L190=\"vor Investition\",$D128*L192),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(M191=\"nach Investition\",$D130*M192,M187=\"Investition\",$D129*M192,M188=\" \",$D124*M192,M189=\"vor Investition\",($C$42-$D127*M185)*M192,M190=\"vor Investition\",$D128*M192),\" \")","v":7746.96},{"$f":"IFERROR(_xlfn.IFS(N191=\"nach Investition\",$D130*N192,N187=\"Investition\",$D129*N192,N188=\" \",$D124*N192,N189=\"vor Investition\",($C$42-$D127*N185)*N192,N190=\"vor Investition\",$D128*N192),\" \")","v":7746.96}]
["in %",null,null,{"$f":"IFERROR(D193/D192,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E193/E192,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,0,0.01,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C187=\"Investition\",$B134*D192,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D187=\"Investition\",$B134*E192,\" \"),\" \")","v":" "}," "," "," ",38734.800000000003," "," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D195/D192,\" \")","v":" "},{"$f":"IFERROR(E195/E192,\" \")","v":" "},{"$f":"IFERROR(F195/F192,\" \")","v":" "},{"$f":"IFERROR(G195/G192,\" \")","v":" "},{"$f":"IFERROR(H195/H192,\" \")","v":" "},{"$f":"IFERROR(I195/I192,\" \")","v":0.05},{"$f":"IFERROR(J195/J192,\" \")","v":" "},{"$f":"IFERROR(K195/K192,\" \")","v":" "},{"$f":"IFERROR(L195/L192,\" \")","v":" "},{"$f":"IFERROR(M195/M192,\" \")","v":" "},{"$f":"IFERROR(N195/N192,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B192-SUM(B193:B195)","v":445512},null,{"$f":"IFERROR(D192-SUM(D193,D195),\" \")","v":454954.74239999999},{"$f":"IFERROR(E192-SUM(E193,E195),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,735961.2,766949.04,766949.04,766949.04,766949.04,766949.04]
["Betriebskosten",{"$f":"B158","v":29629.439999999999},{"$f":"C158","v":0.06},{"$f":"IFERROR(D197*$B137,\" \")","v":27297.284543999998},{"$f":"IFERROR(E197*$B137,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,44157.671999999999,46016.9424,46016.9424,46016.9424,46016.9424,46016.9424]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D189=\"vor Investition\",$G117*$G118,D190=\"vor Investition\",$G117*$G118,D187=\"Investition\",\" \",D188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(E189=\"vor Investition\",$G117*$G118,E190=\"vor Investition\",$G117*$G118,E187=\"Investition\",\" \",E188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(F189=\"vor Investition\",$G117*$G118,F190=\"vor Investition\",$G117*$G118,F187=\"Investition\",\" \",F188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(G189=\"vor Investition\",$G117*$G118,G190=\"vor Investition\",$G117*$G118,G187=\"Investition\",\" \",G188=\" \",$G118)","v":23460.683879922046},{"$f":"_xlfn.IFS(H189=\"vor Investition\",$G117*$G118,H190=\"vor Investition\",$G117*$G118,H187=\"Investition\",\" \",H188=\" \",$G118)","v":" "},{"$f":"_xlfn.IFS(I189=\"vor Investition\",$G117*$G118,I190=\"vor Investition\",$G117*$G118,I187=\"Investition\",\" \",I188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(J189=\"vor Investition\",$G117*$G118,J190=\"vor Investition\",$G117*$G118,J187=\"Investition\",\" \",J188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(K189=\"vor Investition\",$G117*$G118,K190=\"vor Investition\",$G117*$G118,K187=\"Investition\",\" \",K188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(L189=\"vor Investition\",$G117*$G118,L190=\"vor Investition\",$G117*$G118,L187=\"Investition\",\" \",L188=\" \",$G118)","v":46921.367759844092},{"$f":"_xlfn.IFS(M189=\"vor Investition\",$G117*$G118,M190=\"vor Investition\",$G117*$G118,M187=\"Investition\",\" \",M188=\" \",$G118)","v":46921.367759844092},{"$f":"$G119","v":47000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B197-SUM(B198:B209)","v":415882.56},null,{"$f":"IFERROR(D197-SUM(D198:D209),\" \")","v":404196.77397607797},{"$f":"IFERROR(E197-SUM(E198:E209),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,644882.16024015588,674010.72984015592,674010.72984015592,674010.72984015592,674010.72984015592,673932.09759999998]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$R$16)","v":7230000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$R$16)","v":" "},{"$f":"Investitionsstrategien!R$22","v":45000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B210-SUM(B211:B212)","v":415882.56},null,{"$f":"IFERROR(D210-SUM(D211:D212),\" \")","v":404196.77397607797},{"$f":"IFERROR(E210-SUM(E211:E212),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-7230000,644882.16024015588,674010.72984015592,674010.72984015592,674010.72984015592,674010.72984015592,628932.09759999998]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D185","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D213*D215,\" \")","v":395495.8649472387},{"$f":"IFERROR(E213*E215,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-6484609.3520896779,565945.99141015357,578776.0342413903,566317.0589446089,554126.28076771914,542197.92638720071,{"$f":"IFERROR((1+$E$452)^-(M185+$E$451)*(N213/$E$452),\" \")","v":22997049.538334854}]
[]
["Marktwert",{"$f":"ROUND(SUM(D216:N216),-4)","v":20710000}]
[]
[]
[]
["Strategie \"Extra\" mit Aufstockung ohne energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!S7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Extra'!B63","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Extra'!J63","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Extra'!B64","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Extra'!J64","v":2}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Extra'!E65","v":1169141.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!S19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Extra'!J65","v":2026}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"SUM(Mieterspiegel!$AG$18,Mieterspiegel!$AX$11,Mieterspiegel!$AX$15)","v":11691.413333333334},"CHF/a",{"$f":"B234/B229","v":9.9999999999999985E-3}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!S9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!S10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!S11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D254+1","v":2022},2023,2024,2025,{"$f":"H254+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M254+1)&\"-\"&TEXT(SUM(M254+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M255+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D254>=$K227,D254<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E254>=$K227,E254<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition","Investition"," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E254<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E254<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D254=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E254=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D254=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E254=($K229+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B227","v":493824},null,{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!B85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!C85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!D85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!E85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!F85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!G85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!H85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!I85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!J85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!K85,\" \")","v":" "},{"$f":"IF($D224=\"Ja\",'Bruttomietertrag - Extra'!DS87,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B232","v":48312},{"$f":"D232","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D261=\"nach Investition\",$B240*D262,D257=\"Investition\",$B239*D262,D258=\" \",$D234*D262,D259=\"vor Investition\",($C$42-$B237*D255)*D262,D260=\"vor Investition\",$B238*D262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E261=\"nach Investition\",$B240*E262,E257=\"Investition\",$B239*E262,E258=\" \",$D234*E262,E259=\"vor Investition\",($C$42-$B237*E255)*E262,E260=\"vor Investition\",$B238*E262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F261=\"nach Investition\",$B240*F262,F257=\"Investition\",$B239*F262,F258=\" \",$D234*F262,F259=\"vor Investition\",($C$42-$B237*F255)*F262,F260=\"vor Investition\",$B238*F262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G261=\"nach Investition\",$B240*G262,G257=\"Investition\",$B239*G262,G258=\" \",$D234*G262,G259=\"vor Investition\",($C$42-$B237*G255)*G262,G260=\"vor Investition\",$B238*G262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H261=\"nach Investition\",$B240*H262,H257=\"Investition\",$B239*H262,H258=\" \",$D234*H262,H259=\"vor Investition\",($C$42-$B237*H255)*H262,H260=\"vor Investition\",$B238*H262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I261=\"nach Investition\",$B240*I262,I257=\"Investition\",$B239*I262,I258=\" \",$D234*I262,I259=\"vor Investition\",($C$42-$B237*I255)*I262,I260=\"vor Investition\",$B238*I262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J261=\"nach Investition\",$B240*J262,J257=\"Investition\",$B239*J262,J258=\" \",$D234*J262,J259=\"vor Investition\",($C$42-$B237*J255)*J262,J260=\"vor Investition\",$B238*J262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K261=\"nach Investition\",$B240*K262,K257=\"Investition\",$B239*K262,K258=\" \",$D234*K262,K259=\"vor Investition\",($C$42-$B237*K255)*K262,K260=\"vor Investition\",$B238*K262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L261=\"nach Investition\",$B240*L262,L257=\"Investition\",$B239*L262,L258=\" \",$D234*L262,L259=\"vor Investition\",($C$42-$B237*L255)*L262,L260=\"vor Investition\",$B238*L262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M261=\"nach Investition\",$B240*M262,M257=\"Investition\",$B239*M262,M258=\" \",$D234*M262,M259=\"vor Investition\",($C$42-$B237*M255)*M262,M260=\"vor Investition\",$B238*M262),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N261=\"nach Investition\",$B240*N262,N257=\"Investition\",$B239*N262,N258=\" \",$D234*N262,N259=\"vor Investition\",($C$42-$B237*N255)*N262,N260=\"vor Investition\",$B238*N262),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D263/D262,\" \")","v":" "},{"$f":"IFERROR(E263/E262,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D257=\"Investition\",$B243*D262,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E257=\"Investition\",$B243*E262,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E265/E262,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B262-SUM(B263:B265)","v":445512},null,{"$f":"IFERROR(D262-SUM(D263,D265),\" \")","v":" "},{"$f":"IFERROR(E262-SUM(E263,E265),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B262*C268","v":29629.439999999999},{"$f":"B247","v":0.06},{"$f":"IFERROR(D267*$B247,\" \")","v":" "},{"$f":"IFERROR(E267*$B247,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D259=\"vor Investition\",$G227*$G228,D260=\"vor Investition\",$G227*$G228,D257=\"Investition\",\" \",D258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E259=\"vor Investition\",$G227*$G228,E260=\"vor Investition\",$G227*$G228,E257=\"Investition\",\" \",E258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F259=\"vor Investition\",$G227*$G228,F260=\"vor Investition\",$G227*$G228,F257=\"Investition\",\" \",F258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G259=\"vor Investition\",$G227*$G228,G260=\"vor Investition\",$G227*$G228,G257=\"Investition\",\" \",G258=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H259=\"vor Investition\",$G227*$G228,H260=\"vor Investition\",$G227*$G228,H257=\"Investition\",\" \",H258=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I259=\"vor Investition\",$G227*$G228,I260=\"vor Investition\",$G227*$G228,I257=\"Investition\",\" \",I258=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(J259=\"vor Investition\",$G227*$G228,J260=\"vor Investition\",$G227*$G228,J257=\"Investition\",\" \",J258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K259=\"vor Investition\",$G227*$G228,K260=\"vor Investition\",$G227*$G228,K257=\"Investition\",\" \",K258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L259=\"vor Investition\",$G227*$G228,L260=\"vor Investition\",$G227*$G228,L257=\"Investition\",\" \",L258=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M259=\"vor Investition\",$G227*$G228,M260=\"vor Investition\",$G227*$G228,M257=\"Investition\",\" \",M258=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B267-SUM(B268:B279)","v":415882.56},null,{"$f":"IFERROR(D267-SUM(D268:D279),\" \")","v":" "},{"$f":"IFERROR(E267-SUM(E268:E279),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$S$16)","v":11120000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"Investitionsstrategien!$S$22","v":75000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B280-SUM(B281:B282)","v":415882.56},null,{"$f":"IFERROR(D280-SUM(D281:D282),\" \")","v":" "},{"$f":"IFERROR(E280-SUM(E281:E282),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D255","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D283*D285,\" \")","v":" "},{"$f":"IFERROR(E283*E285,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M255+$E$451)*(N283/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D286:N286),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D294+1","v":2022},2023,2024,2025,{"$f":"H294+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M294+1)&\"-\"&TEXT(SUM(M294+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M295+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D294>=$K227,D294<=$K229),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E294>=$K227,E294<=$K229),\"Investition\",\" \")","v":" "}," "," ","Investition","Investition"," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E294<=$K229,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E294<($K227-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D294=($K227-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E294=($K227-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D294=($K229+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E294=($K229+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D298=\" \",$B229,'Bruttomietertrag - Extra'!B85)","v":498762.23999999999},{"$f":"IF(E298=\" \",$B229,'Bruttomietertrag - Extra'!C85)","v":503700.47999999998},{"$f":"IF(F298=\" \",$B229,'Bruttomietertrag - Extra'!D85)","v":508638.71999999997},{"$f":"IF(G298=\" \",$B229,'Bruttomietertrag - Extra'!E85)","v":513576.96000000002},{"$f":"IF(H298=\" \",$B229,'Bruttomietertrag - Extra'!F85)","v":518515.20000000001},{"$f":"IF(I298=\" \",$B229,'Bruttomietertrag - Extra'!G85)","v":523453.44},{"$f":"IF(J298=\" \",$B229,'Bruttomietertrag - Extra'!H85)","v":1169141.3333333335},{"$f":"IF(K298=\" \",$B229,'Bruttomietertrag - Extra'!I85)","v":1169141.3333333335},{"$f":"IF(L298=\" \",$B229,'Bruttomietertrag - Extra'!J85)","v":1169141.3333333335},{"$f":"IF(M298=\" \",$B229,'Bruttomietertrag - Extra'!K85)","v":1169141.3333333335},{"$f":"IF(N298=\" \",$B229,'Bruttomietertrag - Extra'!DS87)","v":1169141.3333333335}]
["Leerstand / Mietausfall",{"$f":"B263","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D301=\"nach Investition\",$D240*D302,D297=\"Investition\",$D239*D302,D298=\" \",$D234*D302,D299=\"vor Investition\",($C$42-$D237*D295)*D302,D300=\"vor Investition\",$D238*D302),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E301=\"nach Investition\",$D240*E302,E297=\"Investition\",$D239*E302,E298=\" \",$D234*E302,E299=\"vor Investition\",($C$42-$D237*E295)*E302,E300=\"vor Investition\",$D238*E302),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F301=\"nach Investition\",$D240*F302,F297=\"Investition\",$D239*F302,F298=\" \",$D234*F302,F299=\"vor Investition\",($C$42-$D237*F295)*F302,F300=\"vor Investition\",$D238*F302),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G301=\"nach Investition\",$D240*G302,G297=\"Investition\",$D239*G302,G298=\" \",$D234*G302,G299=\"vor Investition\",($C$42-$D237*G295)*G302,G300=\"vor Investition\",$D238*G302),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H301=\"nach Investition\",$D240*H302,H297=\"Investition\",$D239*H302,H298=\" \",$D234*H302,H299=\"vor Investition\",($C$42-$D237*H295)*H302,H300=\"vor Investition\",$D238*H302),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I301=\"nach Investition\",$D240*I302,I297=\"Investition\",$D239*I302,I298=\" \",$D234*I302,I299=\"vor Investition\",($C$42-$D237*I295)*I302,I300=\"vor Investition\",$D238*I302),\" \")","v":523453.44},{"$f":"IFERROR(_xlfn.IFS(J301=\"nach Investition\",$D240*J302,J297=\"Investition\",$D239*J302,J298=\" \",$D234*J302,J299=\"vor Investition\",($C$42-$D237*J295)*J302,J300=\"vor Investition\",$D238*J302),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(K301=\"nach Investition\",$D240*K302,K297=\"Investition\",$D239*K302,K298=\" \",$D234*K302,K299=\"vor Investition\",($C$42-$D237*K295)*K302,K300=\"vor Investition\",$D238*K302),\" \")","v":11691.413333333334},{"$f":"IFERROR(_xlfn.IFS(L301=\"nach Investition\",$D240*L302,L297=\"Investition\",$D239*L302,L298=\" \",$D234*L302,L299=\"vor Investition\",($C$42-$D237*L295)*L302,L300=\"vor Investition\",$D238*L302),\" \")","v":11691.413333333334},{"$f":"IFERROR(_xlfn.IFS(M301=\"nach Investition\",$D240*M302,M297=\"Investition\",$D239*M302,M298=\" \",$D234*M302,M299=\"vor Investition\",($C$42-$D237*M295)*M302,M300=\"vor Investition\",$D238*M302),\" \")","v":11691.413333333334},{"$f":"IFERROR(_xlfn.IFS(N301=\"nach Investition\",$D240*N302,N297=\"Investition\",$D239*N302,N298=\" \",$D234*N302,N299=\"vor Investition\",($C$42-$D237*N295)*N302,N300=\"vor Investition\",$D238*N302),\" \")","v":11691.413333333334}]
["in %",null,null,{"$f":"IFERROR(D303/D302,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E303/E302,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,1,0,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C297=\"Investition\",$B244*D302,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D297=\"Investition\",$B244*E302,\" \"),\" \")","v":" "}," "," "," ",26172.672000000002,58457.06666666668," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D305/D302,\" \")","v":" "},{"$f":"IFERROR(E305/E302,\" \")","v":" "},{"$f":"IFERROR(F305/F302,\" \")","v":" "},{"$f":"IFERROR(G305/G302,\" \")","v":" "},{"$f":"IFERROR(H305/H302,\" \")","v":" "},{"$f":"IFERROR(I305/I302,\" \")","v":0.05},{"$f":"IFERROR(J305/J302,\" \")","v":0.05},{"$f":"IFERROR(K305/K302,\" \")","v":" "},{"$f":"IFERROR(L305/L302,\" \")","v":" "},{"$f":"IFERROR(M305/M302,\" \")","v":" "},{"$f":"IFERROR(N305/N302,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B302-SUM(B303:B305)","v":445512},null,{"$f":"IFERROR(D302-SUM(D303,D305),\" \")","v":454954.74239999999},{"$f":"IFERROR(E302-SUM(E303,E305),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,-26172.671999999962,1110684.2666666668,1157449.9200000002,1157449.9200000002,1157449.9200000002,1157449.9200000002]
["Betriebskosten",{"$f":"B268","v":29629.439999999999},{"$f":"C268","v":0.06},{"$f":"IFERROR(D307*$B247,\" \")","v":27297.284543999998},{"$f":"IFERROR(E307*$B247,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,-1570.3603199999977,66641.056000000011,69446.995200000005,69446.995200000005,69446.995200000005,69446.995200000005]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D299=\"vor Investition\",$G227*$G228,D300=\"vor Investition\",$G227*$G228,D297=\"Investition\",\" \",D298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(E299=\"vor Investition\",$G227*$G228,E300=\"vor Investition\",$G227*$G228,E297=\"Investition\",\" \",E298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(F299=\"vor Investition\",$G227*$G228,F300=\"vor Investition\",$G227*$G228,F297=\"Investition\",\" \",F298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(G299=\"vor Investition\",$G227*$G228,G300=\"vor Investition\",$G227*$G228,G297=\"Investition\",\" \",G298=\" \",$G228)","v":23460.683879922046},{"$f":"_xlfn.IFS(H299=\"vor Investition\",$G227*$G228,H300=\"vor Investition\",$G227*$G228,H297=\"Investition\",\" \",H298=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(I299=\"vor Investition\",$G227*$G228,I300=\"vor Investition\",$G227*$G228,I297=\"Investition\",\" \",I298=\" \",$G228)","v":" "},{"$f":"_xlfn.IFS(J299=\"vor Investition\",$G227*$G228,J300=\"vor Investition\",$G227*$G228,J297=\"Investition\",\" \",J298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(K299=\"vor Investition\",$G227*$G228,K300=\"vor Investition\",$G227*$G228,K297=\"Investition\",\" \",K298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(L299=\"vor Investition\",$G227*$G228,L300=\"vor Investition\",$G227*$G228,L297=\"Investition\",\" \",L298=\" \",$G228)","v":46921.367759844092},{"$f":"_xlfn.IFS(M299=\"vor Investition\",$G227*$G228,M300=\"vor Investition\",$G227*$G228,M297=\"Investition\",\" \",M298=\" \",$G228)","v":46921.367759844092},{"$f":"$G229","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B307-SUM(B308:B319)","v":415882.56},null,{"$f":"IFERROR(D307-SUM(D308:D319),\" \")","v":404196.77397607797},{"$f":"IFERROR(E307-SUM(E308:E319),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,-24602.311679999966,997121.84290682268,1041081.5570401561,1041081.5570401561,1041081.5570401561,1017002.9248000002]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$S$16)","v":11120000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$S$16)","v":" "},{"$f":"Investitionsstrategien!$S$22","v":75000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B320-SUM(B321:B322)","v":415882.56},null,{"$f":"IFERROR(D320-SUM(D321:D322),\" \")","v":404196.77397607797},{"$f":"IFERROR(E320-SUM(E321:E322),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-11120000,-24602.311679999966,997121.84290682268,1041081.5570401561,1041081.5570401561,1041081.5570401561,942002.92480000015]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D295","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D323*D325,\" \")","v":395495.8649472387},{"$f":"IFERROR(E323*E325,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-9973562.3783177342,-21590.889829444193,856232.995029532,874737.18058505806,855907.2217074933,837482.60441046313,{"$f":"IFERROR((1+$E$452)^-(M295+$E$451)*(N323/$E$452),\" \")","v":34444557.702729538}]
[]
["Marktwert",{"$f":"ROUND(SUM(D326:N326),-4)","v":29260000}]
[]
[]
[]
[]
["Strategie \"Extra\" mit Aufstockung und energetischer Sanierung"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!T7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Extra'!B92","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Extra'!J92","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Extra'!B93","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"G7","v":46921.367759844092},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Extra'!J93","v":2}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Extra'!E94","v":1169141.3333333335},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!T19","v":71000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Extra'!J94","v":2026}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"SUM(Mieterspiegel!$AG$18,Mieterspiegel!$AX$11,Mieterspiegel!$AX$15)","v":11691.413333333334},"CHF/a",{"$f":"B345/B340","v":9.9999999999999985E-3}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!T9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!T10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!T11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D365+1","v":2022},2023,2024,2025,{"$f":"H365+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M365+1)&\"-\"&TEXT(SUM(M365+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M366+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D365>=$K338,D365<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E365>=$K338,E365<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition","Investition"," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E365<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E365<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D365=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E365=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D365=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E365=($K340+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","",""]
["Bruttomietertrag (Soll)",{"$f":"B338","v":493824},null,{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!B114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!C114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!D114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!E114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!F114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!G114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!H114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!I114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!J114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!K114,\" \")","v":" "},{"$f":"IF($D335=\"Ja\",'Bruttomietertrag - Extra'!DS116,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B343","v":48312},{"$f":"D343","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D372=\"nach Investition\",$B351*D373,D368=\"Investition\",$B350*D373,D369=\" \",$D345*D373,D370=\"vor Investition\",($C$42-$B348*D366)*D373,D371=\"vor Investition\",$B349*D373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E372=\"nach Investition\",$B351*E373,E368=\"Investition\",$B350*E373,E369=\" \",$D345*E373,E370=\"vor Investition\",($C$42-$B348*E366)*E373,E371=\"vor Investition\",$B349*E373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F372=\"nach Investition\",$B351*F373,F368=\"Investition\",$B350*F373,F369=\" \",$D345*F373,F370=\"vor Investition\",($C$42-$B348*F366)*F373,F371=\"vor Investition\",$B349*F373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G372=\"nach Investition\",$B351*G373,G368=\"Investition\",$B350*G373,G369=\" \",$D345*G373,G370=\"vor Investition\",($C$42-$B348*G366)*G373,G371=\"vor Investition\",$B349*G373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H372=\"nach Investition\",$B351*H373,H368=\"Investition\",$B350*H373,H369=\" \",$D345*H373,H370=\"vor Investition\",($C$42-$B348*H366)*H373,H371=\"vor Investition\",$B349*H373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I372=\"nach Investition\",$B351*I373,I368=\"Investition\",$B350*I373,I369=\" \",$D345*I373,I370=\"vor Investition\",($C$42-$B348*I366)*I373,I371=\"vor Investition\",$B349*I373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J372=\"nach Investition\",$B351*J373,J368=\"Investition\",$B350*J373,J369=\" \",$D345*J373,J370=\"vor Investition\",($C$42-$B348*J366)*J373,J371=\"vor Investition\",$B349*J373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K372=\"nach Investition\",$B351*K373,K368=\"Investition\",$B350*K373,K369=\" \",$D345*K373,K370=\"vor Investition\",($C$42-$B348*K366)*K373,K371=\"vor Investition\",$B349*K373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L372=\"nach Investition\",$B351*L373,L368=\"Investition\",$B350*L373,L369=\" \",$D345*L373,L370=\"vor Investition\",($C$42-$B348*L366)*L373,L371=\"vor Investition\",$B349*L373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M372=\"nach Investition\",$B351*M373,M368=\"Investition\",$B350*M373,M369=\" \",$D345*M373,M370=\"vor Investition\",($C$42-$B348*M366)*M373,M371=\"vor Investition\",$B349*M373),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N372=\"nach Investition\",$B351*N373,N368=\"Investition\",$B350*N373,N369=\" \",$D345*N373,N370=\"vor Investition\",($C$42-$B348*N366)*N373,N371=\"vor Investition\",$B349*N373),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D374/D373,\" \")","v":" "},{"$f":"IFERROR(E374/E373,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D368=\"Investition\",$B354*D373,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E368=\"Investition\",$B354*E373,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E376/E373,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B373-SUM(B374:B376)","v":445512},null,{"$f":"IFERROR(D373-SUM(D374,D376),\" \")","v":" "},{"$f":"IFERROR(E373-SUM(E374,E376),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B373*C379","v":29629.439999999999},{"$f":"B358","v":0.06},{"$f":"IFERROR(D378*$B358,\" \")","v":" "},{"$f":"IFERROR(E378*$B358,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D370=\"vor Investition\",$G338*$G339,D371=\"vor Investition\",$G338*$G339,D368=\"Investition\",\" \",D369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E370=\"vor Investition\",$G338*$G339,E371=\"vor Investition\",$G338*$G339,E368=\"Investition\",\" \",E369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F370=\"vor Investition\",$G338*$G339,F371=\"vor Investition\",$G338*$G339,F368=\"Investition\",\" \",F369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G370=\"vor Investition\",$G338*$G339,G371=\"vor Investition\",$G338*$G339,G368=\"Investition\",\" \",G369=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H370=\"vor Investition\",$G338*$G339,H371=\"vor Investition\",$G338*$G339,H368=\"Investition\",\" \",H369=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I370=\"vor Investition\",$G338*$G339,I371=\"vor Investition\",$G338*$G339,I368=\"Investition\",\" \",I369=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(J370=\"vor Investition\",$G338*$G339,J371=\"vor Investition\",$G338*$G339,J368=\"Investition\",\" \",J369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K370=\"vor Investition\",$G338*$G339,K371=\"vor Investition\",$G338*$G339,K368=\"Investition\",\" \",K369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L370=\"vor Investition\",$G338*$G339,L371=\"vor Investition\",$G338*$G339,L368=\"Investition\",\" \",L369=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M370=\"vor Investition\",$G338*$G339,M371=\"vor Investition\",$G338*$G339,M368=\"Investition\",\" \",M369=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B378-SUM(B379:B390)","v":415882.56},null,{"$f":"IFERROR(D378-SUM(D379:D390),\" \")","v":" "},{"$f":"IFERROR(E378-SUM(E379:E390),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$T$16)","v":11650000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"Investitionsstrategien!$T$22","v":75000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B391-SUM(B392:B393)","v":415882.56},null,{"$f":"IFERROR(D391-SUM(D392:D393),\" \")","v":" "},{"$f":"IFERROR(E391-SUM(E392:E393),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D366","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D394*D396,\" \")","v":" "},{"$f":"IFERROR(E394*E396,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$452)^-(M366+$E$451)*(N394/$E$452),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D397:N397),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D405+1","v":2022},2023,2024,2025,{"$f":"H405+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M405+1)&\"-\"&TEXT(SUM(M405+$E$449-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$451","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M406+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D405>=$K338,D405<=$K340),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E405>=$K338,E405<=$K340),\"Investition\",\" \")","v":" "}," "," ","Investition","Investition"," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E405<=$K340,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E405<($K338-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D405=($K338-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E405=($K338-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D405=($K340+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E405=($K340+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D409=\" \",$B340,'Bruttomietertrag - Extra'!B114)","v":498762.23999999999},{"$f":"IF(E409=\" \",$B340,'Bruttomietertrag - Extra'!C114)","v":503700.47999999998},{"$f":"IF(F409=\" \",$B340,'Bruttomietertrag - Extra'!D114)","v":508638.71999999997},{"$f":"IF(G409=\" \",$B340,'Bruttomietertrag - Extra'!E114)","v":513576.96000000002},{"$f":"IF(H409=\" \",$B340,'Bruttomietertrag - Extra'!F114)","v":518515.20000000001},{"$f":"IF(I409=\" \",$B340,'Bruttomietertrag - Extra'!G114)","v":523453.44},{"$f":"IF(J409=\" \",$B340,'Bruttomietertrag - Extra'!H114)","v":1169141.3333333335},{"$f":"IF(K409=\" \",$B340,'Bruttomietertrag - Extra'!I114)","v":1169141.3333333335},{"$f":"IF(L409=\" \",$B340,'Bruttomietertrag - Extra'!J114)","v":1169141.3333333335},{"$f":"IF(M409=\" \",$B340,'Bruttomietertrag - Extra'!K114)","v":1169141.3333333335},{"$f":"IF(N409=\" \",$B340,'Bruttomietertrag - Extra'!DS116)","v":1169141.3333333335}]
["Leerstand / Mietausfall",{"$f":"B374","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D412=\"nach Investition\",$D351*D413,D408=\"Investition\",$D350*D413,D409=\" \",$D345*D413,D410=\"vor Investition\",($C$42-$D348*D406)*D413,D411=\"vor Investition\",$D349*D413),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E412=\"nach Investition\",$D351*E413,E408=\"Investition\",$D350*E413,E409=\" \",$D345*E413,E410=\"vor Investition\",($C$42-$D348*E406)*E413,E411=\"vor Investition\",$D349*E413),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F412=\"nach Investition\",$D351*F413,F408=\"Investition\",$D350*F413,F409=\" \",$D345*F413,F410=\"vor Investition\",($C$42-$D348*F406)*F413,F411=\"vor Investition\",$D349*F413),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G412=\"nach Investition\",$D351*G413,G408=\"Investition\",$D350*G413,G409=\" \",$D345*G413,G410=\"vor Investition\",($C$42-$D348*G406)*G413,G411=\"vor Investition\",$D349*G413),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H412=\"nach Investition\",$D351*H413,H408=\"Investition\",$D350*H413,H409=\" \",$D345*H413,H410=\"vor Investition\",($C$42-$D348*H406)*H413,H411=\"vor Investition\",$D349*H413),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I412=\"nach Investition\",$D351*I413,I408=\"Investition\",$D350*I413,I409=\" \",$D345*I413,I410=\"vor Investition\",($C$42-$D348*I406)*I413,I411=\"vor Investition\",$D349*I413),\" \")","v":523453.44},{"$f":"IFERROR(_xlfn.IFS(J412=\"nach Investition\",$D351*J413,J408=\"Investition\",$D350*J413,J409=\" \",$D345*J413,J410=\"vor Investition\",($C$42-$D348*J406)*J413,J411=\"vor Investition\",$D349*J413),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(K412=\"nach Investition\",$D351*K413,K408=\"Investition\",$D350*K413,K409=\" \",$D345*K413,K410=\"vor Investition\",($C$42-$D348*K406)*K413,K411=\"vor Investition\",$D349*K413),\" \")","v":11691.413333333334},{"$f":"IFERROR(_xlfn.IFS(L412=\"nach Investition\",$D351*L413,L408=\"Investition\",$D350*L413,L409=\" \",$D345*L413,L410=\"vor Investition\",($C$42-$D348*L406)*L413,L411=\"vor Investition\",$D349*L413),\" \")","v":11691.413333333334},{"$f":"IFERROR(_xlfn.IFS(M412=\"nach Investition\",$D351*M413,M408=\"Investition\",$D350*M413,M409=\" \",$D345*M413,M410=\"vor Investition\",($C$42-$D348*M406)*M413,M411=\"vor Investition\",$D349*M413),\" \")","v":11691.413333333334},{"$f":"IFERROR(_xlfn.IFS(N412=\"nach Investition\",$D351*N413,N408=\"Investition\",$D350*N413,N409=\" \",$D345*N413,N410=\"vor Investition\",($C$42-$D348*N406)*N413,N411=\"vor Investition\",$D349*N413),\" \")","v":11691.413333333334}]
["in %",null,null,{"$f":"IFERROR(D414/D413,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E414/E413,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,1,0,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C408=\"Investition\",$B355*D413,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D408=\"Investition\",$B355*E413,\" \"),\" \")","v":" "}," "," "," ",26172.672000000002,58457.06666666668," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D416/D413,\" \")","v":" "},{"$f":"IFERROR(E416/E413,\" \")","v":" "},{"$f":"IFERROR(F416/F413,\" \")","v":" "},{"$f":"IFERROR(G416/G413,\" \")","v":" "},{"$f":"IFERROR(H416/H413,\" \")","v":" "},{"$f":"IFERROR(I416/I413,\" \")","v":0.05},{"$f":"IFERROR(J416/J413,\" \")","v":0.05},{"$f":"IFERROR(K416/K413,\" \")","v":" "},{"$f":"IFERROR(L416/L413,\" \")","v":" "},{"$f":"IFERROR(M416/M413,\" \")","v":" "},{"$f":"IFERROR(N416/N413,\" \")","v":" "}]
["Bruttomietertrag (Ist)",{"$f":"B413-SUM(B414:B416)","v":445512},null,{"$f":"IFERROR(D413-SUM(D414,D416),\" \")","v":454954.74239999999},{"$f":"IFERROR(E413-SUM(E414,E416),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,-26172.671999999962,1110684.2666666668,1157449.9200000002,1157449.9200000002,1157449.9200000002,1157449.9200000002]
["Betriebskosten",{"$f":"B379","v":29629.439999999999},{"$f":"C379","v":0.06},{"$f":"IFERROR(D418*$B358,\" \")","v":27297.284543999998},{"$f":"IFERROR(E418*$B358,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,-1570.3603199999977,66641.056000000011,69446.995200000005,69446.995200000005,69446.995200000005,69446.995200000005]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D410=\"vor Investition\",$G338*$G339,D411=\"vor Investition\",$G338*$G339,D408=\"Investition\",\" \",D409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(E410=\"vor Investition\",$G338*$G339,E411=\"vor Investition\",$G338*$G339,E408=\"Investition\",\" \",E409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(F410=\"vor Investition\",$G338*$G339,F411=\"vor Investition\",$G338*$G339,F408=\"Investition\",\" \",F409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(G410=\"vor Investition\",$G338*$G339,G411=\"vor Investition\",$G338*$G339,G408=\"Investition\",\" \",G409=\" \",$G339)","v":23460.683879922046},{"$f":"_xlfn.IFS(H410=\"vor Investition\",$G338*$G339,H411=\"vor Investition\",$G338*$G339,H408=\"Investition\",\" \",H409=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(I410=\"vor Investition\",$G338*$G339,I411=\"vor Investition\",$G338*$G339,I408=\"Investition\",\" \",I409=\" \",$G339)","v":" "},{"$f":"_xlfn.IFS(J410=\"vor Investition\",$G338*$G339,J411=\"vor Investition\",$G338*$G339,J408=\"Investition\",\" \",J409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(K410=\"vor Investition\",$G338*$G339,K411=\"vor Investition\",$G338*$G339,K408=\"Investition\",\" \",K409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(L410=\"vor Investition\",$G338*$G339,L411=\"vor Investition\",$G338*$G339,L408=\"Investition\",\" \",L409=\" \",$G339)","v":46921.367759844092},{"$f":"_xlfn.IFS(M410=\"vor Investition\",$G338*$G339,M411=\"vor Investition\",$G338*$G339,M408=\"Investition\",\" \",M409=\" \",$G339)","v":46921.367759844092},{"$f":"$G340","v":71000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B418-SUM(B419:B430)","v":415882.56},null,{"$f":"IFERROR(D418-SUM(D419:D430),\" \")","v":404196.77397607797},{"$f":"IFERROR(E418-SUM(E419:E430),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,0,-24602.311679999966,997121.84290682268,1041081.5570401561,1041081.5570401561,1041081.5570401561,1017002.9248000002]
["Instandsetzungskosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$T$16)","v":11650000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$T$16)","v":" "},{"$f":"Investitionsstrategien!$T$22","v":75000}]
["Anlagekosten"]
["Geldfluss (Cashflow)",{"$f":"B431-SUM(B432:B433)","v":415882.56},null,{"$f":"IFERROR(D431-SUM(D432:D433),\" \")","v":404196.77397607797},{"$f":"IFERROR(E431-SUM(E432:E433),\" \")","v":413165.79074407794},422227.64642407792,217920.48732007795,-11650000,-24602.311679999966,997121.84290682268,1041081.5570401561,1041081.5570401561,1041081.5570401561,942002.92480000015]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$452)^D406","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D434*D436,\" \")","v":395495.8649472387},{"$f":"IFERROR(E434*E436,\" \")","v":395569.28659900767},395543.25129330228,199753.53708847129,-10448921.016852664,-21590.889829444193,856232.995029532,874737.18058505806,855907.2217074933,837482.60441046313,{"$f":"IFERROR((1+$E$452)^-(M406+$E$451)*(N434/$E$452),\" \")","v":34444557.702729538}]
[]
["Marktwert",{"$f":"ROUND(SUM(D437:N437),-4)","v":28780000}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bewertung per",null,null,{"$f":"Grundlagen!B9","v":2021}]
[null,"Betrachtungszeitraum",null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
[]
[null,"Fristigkeit",null,null,{"$f":"Grundlagen!B82","v":0}]
[null,"Diskontsatz (real)",null,null,{"$f":"Grundlagen!B15","v":2.1999999999999999E-2}]

{"sheet":"Sheet1","index":46,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"DCF - Ersatzneubau","index":47,"n_rows":122,"n_cols":14,"rows_kept":122,"cut":false,"hidden":false,"merged":[[73,1,73,2],[0,0,0,13],[30,0,30,13],[32,1,32,2],[33,1,33,2],[70,0,70,13],[72,1,72,2]]}
["Ersatzneubau"]
[]
["Ist Sanierung ohne wesentliche Einschränkung der Bewohner möglich?",null,null,{"$f":"Investitionsstrategien!V7","v":"Nein"}]
[]
["Bruttomietertrag (Soll)",null,null,"Instandhaltungskosten"]
["Mietzins aktuell",{"$f":"'Bruttomietertrag - Ersatzneubau'!B3","v":493824},"CHF/a","Reduktion Instandhaltung vor Investition",null,null,{"$f":"Grundlagen!$B$46","v":0.5},null,"Investitionsjahr",null,{"$f":"'Bruttomietertrag - Ersatzneubau'!J3","v":2025}]
["Mietzins Markt (vor Investition)",{"$f":"'Bruttomietertrag - Ersatzneubau'!B4","v":723600},"CHF/a","Jahr 1-10",null,null,{"$f":"'LzK - Ersatzneubau'!F4","v":39884.669278300389},"CHF/a","Investitionsdauer",null,{"$f":"'Bruttomietertrag - Ersatzneubau'!J4","v":2}]
["Mietzins Markt (nach Investition)",{"$f":"'Bruttomietertrag - Ersatzneubau'!B5","v":1330398.7200000002},"CHF/a","Jahr 11+",null,null,{"$f":"Investitionsstrategien!V19","v":40000},"CHF/a","Investitionsende",null,{"$f":"'Bruttomietertrag - Ersatzneubau'!J5","v":2026}]
[]
["Leerstand"]
["Aktueller Leerstand",{"$f":"Mieterspiegel!P18","v":48312},"CHF/a",{"$f":"Mieterspiegel!Q18","v":9.7832426127527211E-2}]
["Struktureller Leersatand (vor Investition)",{"$f":"Mieterspiegel!Y18","v":7236},"CHF/a",{"$f":"Mieterspiegel!Z18","v":0.01}]
["Struktureller Leerstand (nach Investition)",{"$f":"Mieterspiegel!AO18","v":13303.987200000003},"CHF/a",{"$f":"Mieterspiegel!AP18","v":0.01}]
[]
[null,"bewohnt",null,"unbewohnt"]
["Entwicklung Leerstand bis 1 Jahr vor Investition",{"$f":"Grundlagen!$B$28","v":0.01},"pa",{"$f":"Grundlagen!$F$28","v":0.01}]
["1 Jahr vor Investition",{"$f":"Grundlagen!$B$29","v":0.1},null,{"$f":"Grundlagen!$F$29","v":0.5}]
["LS während Investition",{"$f":"Investitionsstrategien!V9","v":1},null,1]
["1 Jahr nach Investition",{"$f":"Grundlagen!$B$30","v":0.1},null,{"$f":"Grundlagen!$F$30","v":0}]
[]
["Mietzinsverluste/Mietzinsreduktion"]
["Während Investition",{"$f":"Investitionsstrategien!V10","v":1}]
["Nach Investition (bei Neuvermietung)",{"$f":"Investitionsstrategien!V11","v":0.05}]
[]
["Betriebskosten"]
["Aktuell",{"$f":"Grundlagen!$B$49","v":0.06}]
[]
["Baurechtszins"]
["CHF/a",{"$f":"Grundlagen!$B$50","v":0},"CHF/a"]
[]
["Beibehaltung bestehender Mietverhältnisse"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D33+1","v":2022},{"$f":"E33+1","v":2023},2024,{"$f":"G33+1","v":2025},2026,2027,2028,2029,2030,{"$f":"SUM(M33+1)&\"-\"&TEXT(SUM(M33+$E$119-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$121","v":1},{"$f":"D34+1","v":2},3,4,{"$f":"G34+1","v":5},6,7,8,9,10,{"$f":"M34+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D33>=$K6,D33<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E33>=$K6,E33<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition","Investition"," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E33<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E33<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D33=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E33=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D33=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E33=($K8+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!B20,\" \")","v":" "},{"$f":"IF(E3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!C20,\" \")","v":" "},{"$f":"IF(F3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!D20,\" \")","v":" "},{"$f":"IF(G3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!E20,\" \")","v":" "},{"$f":"IF(H3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!F20,\" \")","v":" "},{"$f":"IF(I3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!G20,\" \")","v":" "},{"$f":"IF(J3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!H20,\" \")","v":" "},{"$f":"IF(K3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!I20,\" \")","v":" "},{"$f":"IF(L3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!J20,\" \")","v":" "},{"$f":"IF(M3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!K20,\" \")","v":" "},{"$f":"IF($D$3=\"Ja\",'Bruttomietertrag - Ersatzneubau'!DS22,\" \")","v":" "}]
["Leerstand / Mietausfall",{"$f":"B11","v":48312},{"$f":"D11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D40=\"nach Investition\",$B19*D41,D36=\"Investition\",$B18*D41,D37=\" \",$D13*D41,D38=\"vor Investition\",($C$42-$B16*D34)*D41,D39=\"vor Investition\",$B17*D41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(E40=\"nach Investition\",$B19*E41,E36=\"Investition\",$B18*E41,E37=\" \",$D13*E41,E38=\"vor Investition\",($C$42-$B16*E34)*E41,E39=\"vor Investition\",$B17*E41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(F40=\"nach Investition\",$B19*F41,F36=\"Investition\",$B18*F41,F37=\" \",$D13*F41,F38=\"vor Investition\",($C$42-$B16*F34)*F41,F39=\"vor Investition\",$B17*F41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(G40=\"nach Investition\",$B19*G41,G36=\"Investition\",$B18*G41,G37=\" \",$D13*G41,G38=\"vor Investition\",($C$42-$B16*G34)*G41,G39=\"vor Investition\",$B17*G41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(H40=\"nach Investition\",$B19*H41,H36=\"Investition\",$B18*H41,H37=\" \",$D13*H41,H38=\"vor Investition\",($C$42-$B16*H34)*H41,H39=\"vor Investition\",$B17*H41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(I40=\"nach Investition\",$B19*I41,I36=\"Investition\",$B18*I41,I37=\" \",$D13*I41,I38=\"vor Investition\",($C$42-$B16*I34)*I41,I39=\"vor Investition\",$B17*I41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(J40=\"nach Investition\",$B19*J41,J36=\"Investition\",$B18*J41,J37=\" \",$D13*J41,J38=\"vor Investition\",($C$42-$B16*J34)*J41,J39=\"vor Investition\",$B17*J41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(K40=\"nach Investition\",$B19*K41,K36=\"Investition\",$B18*K41,K37=\" \",$D13*K41,K38=\"vor Investition\",($C$42-$B16*K34)*K41,K39=\"vor Investition\",$B17*K41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(L40=\"nach Investition\",$B19*L41,L36=\"Investition\",$B18*L41,L37=\" \",$D13*L41,L38=\"vor Investition\",($C$42-$B16*L34)*L41,L39=\"vor Investition\",$B17*L41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(M40=\"nach Investition\",$B19*M41,M36=\"Investition\",$B18*M41,M37=\" \",$D13*M41,M38=\"vor Investition\",($C$42-$B16*M34)*M41,M39=\"vor Investition\",$B17*M41),\" \")","v":" "},{"$f":"IFERROR(_xlfn.IFS(N40=\"nach Investition\",$B19*N41,N36=\"Investition\",$B18*N41,N37=\" \",$D13*N41,N38=\"vor Investition\",($C$42-$B16*N34)*N41,N39=\"vor Investition\",$B17*N41),\" \")","v":" "}]
["in %",null,null,{"$f":"IFERROR(D42/D41,\" \")","v":" "},{"$f":"IFERROR(E42/E41,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(D36=\"Investition\",$B22*D41,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(E36=\"Investition\",$B22*E41,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["in%",null,null,null,{"$f":"IFERROR(E44/E41,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B41-SUM(B42:B44)","v":445512},null,{"$f":"IFERROR(D41-SUM(D42,D44),\" \")","v":" "},{"$f":"IFERROR(E41-SUM(E42,E44),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Betriebskosten",{"$f":"B41*C47","v":29629.439999999999},{"$f":"B26","v":0.06},{"$f":"IFERROR(D46*$B26,\" \")","v":" "},{"$f":"IFERROR(E46*$B26,\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D38=\"vor Investition\",$G6*$G7,D39=\"vor Investition\",$G6*$G7,D36=\"Investition\",\" \",D37=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(E38=\"vor Investition\",$G6*$G7,E39=\"vor Investition\",$G6*$G7,E36=\"Investition\",\" \",E37=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(F38=\"vor Investition\",$G6*$G7,F39=\"vor Investition\",$G6*$G7,F36=\"Investition\",\" \",F37=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(G38=\"vor Investition\",$G6*$G7,G39=\"vor Investition\",$G6*$G7,G36=\"Investition\",\" \",G37=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(H38=\"vor Investition\",$G6*$G7,H39=\"vor Investition\",$G6*$G7,H36=\"Investition\",\" \",H37=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I38=\"vor Investition\",$G6*$G7,I39=\"vor Investition\",$G6*$G7,I36=\"Investition\",\" \",I37=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(J38=\"vor Investition\",$G6*$G7,J39=\"vor Investition\",$G6*$G7,J36=\"Investition\",\" \",J37=\" \",$G7)","v":39884.669278300389},{"$f":"_xlfn.IFS(K38=\"vor Investition\",$G6*$G7,K39=\"vor Investition\",$G6*$G7,K36=\"Investition\",\" \",K37=\" \",$G7)","v":39884.669278300389},{"$f":"_xlfn.IFS(L38=\"vor Investition\",$G6*$G7,L39=\"vor Investition\",$G6*$G7,L36=\"Investition\",\" \",L37=\" \",$G7)","v":39884.669278300389},{"$f":"_xlfn.IFS(M38=\"vor Investition\",$G6*$G7,M39=\"vor Investition\",$G6*$G7,M36=\"Investition\",\" \",M37=\" \",$G7)","v":39884.669278300389},{"$f":"$G8","v":40000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B46-SUM(B47:B58)","v":415882.56},null,{"$f":"IFERROR(D46-SUM(D47:D58),\" \")","v":" "},{"$f":"IFERROR(E46-SUM(E47:E58),\" \")","v":" "}," "," "," "," "," "," "," "," "," "]
["Instandsetzungskosten"]
["Anlagekosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$V$16)","v":10100000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"Investitionsstrategien!$V$22","v":47000}]
["Geldfluss (Cashflow)",{"$f":"B59-SUM(B61:B61)","v":415882.56},null,{"$f":"IFERROR(D59-SUM(D61:D61),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$122)^D34","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D62*D64,\" \")","v":" "},{"$f":"IFERROR(E62*E64,\" \")","v":" "}," "," "," "," "," "," "," "," ",{"$f":"IFERROR((1+$E$122)^-(M34+$E$121)*(N62/$E$122),\" \")","v":" "}]
[]
["Marktwert",{"$f":"ROUND(SUM(D65:N65),-4)","v":0}]
[]
[]
[]
["Sanierungskündigung und Neuvermietung"]
[]
["Jahr","Aktuell",null,{"$f":"Grundlagen!$B$9","v":2021},{"$f":"D73+1","v":2022},2023,2024,2025,{"$f":"H73+1","v":2026},2027,2028,2029,2030,{"$f":"SUM(M73+1)&\"-\"&TEXT(SUM(M73+$E$119-9),\"#\")","v":"2031-2141"}]
["Bewertungsjahr",null,null,{"$f":"1-$E$121","v":1},2,3,4,5,6,7,8,9,10,{"$f":"M74+1&\"+\"","v":"11+"}]
[null,"CHF/a","% von Soll"]
["Jahr der Investition",null,null,{"$f":"IF(AND(D73>=$K6,D73<=$K8),\"Investition\",\" \")","v":" "},{"$f":"IF(AND(E73>=$K6,E73<=$K8),\"Investition\",\" \")","v":" "}," "," ","Investition","Investition"," "," "," "," "," "]
["Jahr vor Übergang nach Investition",null,null,{"$f":"IF(D73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},{"$f":"IF(E73<=$K8,\"vor Übergang\",\" \")","v":"vor Übergang"},"vor Übergang","vor Übergang","vor Übergang","vor Übergang"," "," "," "," "," "]
["Jahre bis 1 Jahr vor Investition",null,null,{"$f":"IF(D73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},{"$f":"IF(E73<($K6-1),\"vor Investition\",\"\")","v":"vor Investition"},"vor Investition","","","","","","","",""]
["Jahr vor Investition",null,null,{"$f":"IF(D73=($K6-1),\"vor Investition\",\"\")","v":""},{"$f":"IF(E73=($K6-1),\"vor Investition\",\"\")","v":""},"","vor Investition","","","","","","",""]
["Jahr 1 nach Investition",null,null,{"$f":"IF(D73=($K8+1),\"nach Investition\",\"\")","v":""},{"$f":"IF(E73=($K8+1),\"nach Investition\",\"\")","v":""},"","","","","nach Investition","","","",""]
["Bruttomietertrag (Soll)",{"$f":"$B$6","v":493824},null,{"$f":"IF(D77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!B20)","v":498762.23999999999},{"$f":"IF(E77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!C20)","v":503700.47999999998},{"$f":"IF(F77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!D20)","v":508638.71999999997},{"$f":"IF(G77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!E20)","v":513576.96000000002},{"$f":"IF(H77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!F20)","v":518515.20000000001},{"$f":"IF(I77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!G20)","v":523453.44},{"$f":"IF(J77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!H20)","v":1330398.7200000002},{"$f":"IF(K77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!I20)","v":1330398.7200000002},{"$f":"IF(L77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!J20)","v":1330398.7200000002},{"$f":"IF(M77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!K20)","v":1330398.7200000002},{"$f":"IF(N77=\" \",$B8,'Bruttomietertrag - Ersatzneubau'!DS22)","v":1330398.7200000002}]
["Leerstand / Mietausfall",{"$f":"B42","v":48312},{"$f":"$D$11","v":9.7832426127527211E-2},{"$f":"IFERROR(_xlfn.IFS(D80=\"nach Investition\",$D19*D81,D76=\"Investition\",$D18*D81,D77=\" \",$D13*D81,D78=\"vor Investition\",($C$42-$D16*D74)*D81,D79=\"vor Investition\",$D17*D81),\" \")","v":43807.497600000002},{"$f":"IFERROR(_xlfn.IFS(E80=\"nach Investition\",$D19*E81,E76=\"Investition\",$D18*E81,E77=\" \",$D13*E81,E78=\"vor Investition\",($C$42-$D16*E74)*E81,E79=\"vor Investition\",$D17*E81),\" \")","v":39204.230399999993},{"$f":"IFERROR(_xlfn.IFS(F80=\"nach Investition\",$D19*F81,F76=\"Investition\",$D18*F81,F77=\" \",$D13*F81,F78=\"vor Investition\",($C$42-$D16*F74)*F81,F79=\"vor Investition\",$D17*F81),\" \")","v":34502.198399999994},{"$f":"IFERROR(_xlfn.IFS(G80=\"nach Investition\",$D19*G81,G76=\"Investition\",$D18*G81,G77=\" \",$D13*G81,G78=\"vor Investition\",($C$42-$D16*G74)*G81,G79=\"vor Investition\",$D17*G81),\" \")","v":256788.48000000001},{"$f":"IFERROR(_xlfn.IFS(H80=\"nach Investition\",$D19*H81,H76=\"Investition\",$D18*H81,H77=\" \",$D13*H81,H78=\"vor Investition\",($C$42-$D16*H74)*H81,H79=\"vor Investition\",$D17*H81),\" \")","v":518515.20000000001},{"$f":"IFERROR(_xlfn.IFS(I80=\"nach Investition\",$D19*I81,I76=\"Investition\",$D18*I81,I77=\" \",$D13*I81,I78=\"vor Investition\",($C$42-$D16*I74)*I81,I79=\"vor Investition\",$D17*I81),\" \")","v":523453.44},{"$f":"IFERROR(_xlfn.IFS(J80=\"nach Investition\",$D19*J81,J76=\"Investition\",$D18*J81,J77=\" \",$D13*J81,J78=\"vor Investition\",($C$42-$D16*J74)*J81,J79=\"vor Investition\",$D17*J81),\" \")","v":0},{"$f":"IFERROR(_xlfn.IFS(K80=\"nach Investition\",$D19*K81,K76=\"Investition\",$D18*K81,K77=\" \",$D13*K81,K78=\"vor Investition\",($C$42-$D16*K74)*K81,K79=\"vor Investition\",$D17*K81),\" \")","v":13303.987200000003},{"$f":"IFERROR(_xlfn.IFS(L80=\"nach Investition\",$D19*L81,L76=\"Investition\",$D18*L81,L77=\" \",$D13*L81,L78=\"vor Investition\",($C$42-$D16*L74)*L81,L79=\"vor Investition\",$D17*L81),\" \")","v":13303.987200000003},{"$f":"IFERROR(_xlfn.IFS(M80=\"nach Investition\",$D19*M81,M76=\"Investition\",$D18*M81,M77=\" \",$D13*M81,M78=\"vor Investition\",($C$42-$D16*M74)*M81,M79=\"vor Investition\",$D17*M81),\" \")","v":13303.987200000003},{"$f":"IFERROR(_xlfn.IFS(N80=\"nach Investition\",$D19*N81,N76=\"Investition\",$D18*N81,N77=\" \",$D13*N81,N78=\"vor Investition\",($C$42-$D16*N74)*N81,N79=\"vor Investition\",$D17*N81),\" \")","v":13303.987200000003}]
["in %",null,null,{"$f":"IFERROR(D82/D81,\" \")","v":8.7832426127527216E-2},{"$f":"IFERROR(E82/E81,\" \")","v":7.7832426127527207E-2},6.7832426127527212E-2,0.5,1,1,0,0.01,0.01,0.01,0.01]
["Mietzinsverluste/ Mietzinsreduktionen",null,null,{"$f":"IFERROR(IF(C76=\"Investition\",$B23*D81,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF(D76=\"Investition\",$B23*E81,\" \"),\" \")","v":" "}," "," "," ",null,66519.936000000016," "," "," "," "]
["in%",null,null,{"$f":"IFERROR(D84/D81,\" \")","v":" "},{"$f":"IFERROR(E84/E81,\" \")","v":" "}," "," "," ",0,0.05," "," "," "," "]
["Bruttomietertrag (Ist)",{"$f":"B81-SUM(B82:B84)","v":445512},null,{"$f":"IFERROR(D81-SUM(D82,D84),\" \")","v":454954.74239999999},{"$f":"IFERROR(E81-SUM(E82,E84),\" \")","v":464496.24959999998},474136.52159999998,256788.48000000001,0,0,1263878.7840000002,1317094.7328000001,1317094.7328000001,1317094.7328000001,1317094.7328000001]
["Betriebskosten",{"$f":"B47","v":29629.439999999999},{"$f":"C47","v":0.06},{"$f":"IFERROR(D86*$B26,\" \")","v":27297.284543999998},{"$f":"IFERROR(E86*$B26,\" \")","v":27869.774975999997},28448.191295999997,15407.308800000001,0,0,75832.727040000012,79025.683967999998,79025.683967999998,79025.683967999998,79025.683967999998]
["Verwaltung"]
["Hauswartung"]
["Versicherung"]
["Allgemeinstrom"]
["Wasser/Abwassergebühren"]
["Entsorgung"]
["Vermietungskosten"]
["Steuern/Abgaben"]
["Eigentümerseitige Betriebskosten"]
["Instandhaltungskosten",null,null,{"$f":"_xlfn.IFS(D78=\"vor Investition\",$G6*$G7,D79=\"vor Investition\",$G6*$G7,D76=\"Investition\",\" \",D77=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(E78=\"vor Investition\",$G6*$G7,E79=\"vor Investition\",$G6*$G7,E76=\"Investition\",\" \",E77=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(F78=\"vor Investition\",$G6*$G7,F79=\"vor Investition\",$G6*$G7,F76=\"Investition\",\" \",F77=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(G78=\"vor Investition\",$G6*$G7,G79=\"vor Investition\",$G6*$G7,G76=\"Investition\",\" \",G77=\" \",$G7)","v":19942.334639150195},{"$f":"_xlfn.IFS(H78=\"vor Investition\",$G6*$G7,H79=\"vor Investition\",$G6*$G7,H76=\"Investition\",\" \",H77=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(I78=\"vor Investition\",$G6*$G7,I79=\"vor Investition\",$G6*$G7,I76=\"Investition\",\" \",I77=\" \",$G7)","v":" "},{"$f":"_xlfn.IFS(J78=\"vor Investition\",$G6*$G7,J79=\"vor Investition\",$G6*$G7,J76=\"Investition\",\" \",J77=\" \",$G7)","v":39884.669278300389},{"$f":"_xlfn.IFS(K78=\"vor Investition\",$G6*$G7,K79=\"vor Investition\",$G6*$G7,K76=\"Investition\",\" \",K77=\" \",$G7)","v":39884.669278300389},{"$f":"_xlfn.IFS(L78=\"vor Investition\",$G6*$G7,L79=\"vor Investition\",$G6*$G7,L76=\"Investition\",\" \",L77=\" \",$G7)","v":39884.669278300389},{"$f":"_xlfn.IFS(M78=\"vor Investition\",$G6*$G7,M79=\"vor Investition\",$G6*$G7,M76=\"Investition\",\" \",M77=\" \",$G7)","v":39884.669278300389},{"$f":"$G8","v":40000}]
["Baurechtzins",null,null,{"$f":"IF($B$29<1,\" \",$B$29)","v":" "}," "," "," "," "," "," "," "," "," "," "]
["Nettomietertrag",{"$f":"B86-SUM(B87:B98)","v":415882.56},null,{"$f":"IFERROR(D86-SUM(D87:D98),\" \")","v":407715.12321684981},{"$f":"IFERROR(E86-SUM(E87:E98),\" \")","v":416684.13998484978},425745.99566484976,221438.8365608498,0,0,1148161.3876816998,1198184.3795536996,1198184.3795536996,1198184.3795536996,1198069.0488320002]
["Instandsetzungskosten"]
["Anlagekosten",null,null,{"$f":"IF('LzK - Light'!$C$4<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$5<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$6<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$7<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$8<1,\" \",Investitionsstrategien!$V$16)","v":10100000},{"$f":"IF('LzK - Light'!$C$9<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$10<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$11<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$12<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"IF('LzK - Light'!$C$13<1,\" \",Investitionsstrategien!$V$16)","v":" "},{"$f":"Investitionsstrategien!$V$22","v":47000}]
["Geldfluss (Cashflow)",{"$f":"B99-SUM(B100:B101)","v":415882.56},null,{"$f":"IFERROR(D99-SUM(D100:D101),\" \")","v":407715.12321684981},{"$f":"IFERROR(E99-SUM(E100:E101),\" \")","v":416684.13998484978},425745.99566484976,221438.8365608498,-10100000,0,1148161.3876816998,1198184.3795536996,1198184.3795536996,1198184.3795536996,1151069.0488320002]
[]
["Barwetfaktor",null,null,{"$f":"1/(1+$E$122)^D74","v":0.97847358121330719},0.95741054913239454,0.93680092870097309,0.9166349595899933,0.89690309157533588,0.87759598001500583,0.85870448142368472,0.84021964914254854,0.82213272910229807,0.80443515567739532]
["Barwert",null,null,{"$f":"IFERROR(D102*D104,\" \")","v":398938.47672881582},{"$f":"IFERROR(E102*E104,\" \")","v":398937.79127765459},398839.24412955169,202978.57900260968,-9058721.2249108925,0,985931.32899991225,1006738.0589966917,985066.59393022687,963861.63789650367,{"$f":"IFERROR((1+$E$122)^-(M74+$E$121)*(N102/$E$122),\" \")","v":42089109.522390977}]
[]
["Marktwert",{"$f":"ROUND(SUM(D105:N105),-4)","v":38370000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bewertung per",null,null,{"$f":"Grundlagen!B9","v":2021}]
[null,"Betrachtungszeitraum",null,null,{"$f":"Grundlagen!B10","v":120},"Jahre"]
[]
[null,"Fristigkeit",null,null,{"$f":"Grundlagen!B82","v":0}]
[null,"Diskontsatz (real)",null,null,{"$f":"Grundlagen!B15","v":2.1999999999999999E-2}]

{"sheet":"Beschrieb Zustand","index":48,"n_rows":141,"n_cols":12,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,0,0,6],[0,7,0,11]]}
["Beschrieb Zustand",null,null,null,null,null,null,"Beschrieb Massnahme"]
["Element",null,"Typ","a","b","c","d","Element","a","b","c","d"]
[]
[null,null,0,null,null,null,null,{"$f":"IF(B4=0,\" \",B4)","v":" "}]
["01","Umgebung",1,"Umgebung in Ordnung.\nUnterhaltsarbeiten regelmässig ausgeführt.","Umgebung benötigt Auffrischung. Hartflächen leichte Beschädigungen.","Umgebung «verwildert». Hartflächen fehlend oder defekt. Oberflächenentwässerung nicht mehr gewährleistet. Aussenbeleuchtung fehlt.","Umgebung «verwildert». Hartflächen fehlend und defekt. Entwässerung nicht mehr gewährleistet. Aussenbeleuchtung fehlt. Briefkasten, Tore, andere Metallteile nicht mehr funktionsfähig.",{"$f":"IF(B5=0,\" \",B5)","v":"Umgebung"},"Keine kostenwirksamen Massnahmen.","Wiederherrichten der Grün- und Hartflächen.","Instandsetzung der Grün- und Hartflächen. Instandsetzung der Schächte und Leitungen. Installieren Beleuchtung.","Instandsetzung der Grün- und Hartflächen. Instandsetzen Entwässerung. Installieren einer Aussenbeleuchtung. Ersetzen sämtlicher Metallteile."]
[null,null,null,null,null,null,null," "]
["02","Mauerwerk mit Holzbalkendecken",1,"Gebäude in «statisch» gutem Zustand. Keine Anzeichen von Setzungsrissen, Durchbiegungen etc","-","Durchgehende Risse an den Wänden. Durchbiegungen an den Holzdecken. Anzeichen von Setzungen feststellbar. Weitere Bewegungen zu erwarten","Durchgehende Risse an den Wänden. Durchbiegungen an den Holzdecken. Anzeichen von Setzungen feststellbar. Weitere Bewegungen zu erwarten.","Mauerwerk mit Holzbalkendecken","Keine kostenwirksamen Massnahmen.","Keine kostenwirksamen Massnahmen.","Rissanierung. Konstruktionsteile erneuern und statisch verstärken.","Rissanierung. Konstruktionsteile erneuern und statisch verstärken. Massnahmen gegen weitere Bewegung."]
[null,"Betonkonstruktion ",2,"Gebäude in statisch gutem Zustand. Keine Risse und Abplatzungen sichtbar.","-","Spuren von Haarrissen und Abplatzungen an Aussenwänden. Dilatationen teilweise defekt. Beschädigte Fläche (≤ 5%).","Erhebliche Risse und Abplatzungen. Dilatationen\ngrösstenteils beschädigt. Beschädigte Fläche (> 5%).","Betonkonstruktion ","Keine kostenwirksamen Massnahmen","Keine kostenwirksamen Massnahmen.","Beton sanieren aussen, inkl. Dilatationen. Schützen der Aussenhaut mit Oberflächenbehandlung.","Zusatzabklärung: Bauingenieur.\nBeton sanieren aussen mit Dilatation.\nSchutzanstrich für sämtliche Oberflächen."]
[null,null,null,null,null,null,null," "]
["03","Verputzt",1,"Keine sichtbaren Schäden. Anstrich sauber.","Anstrich verwittert, Putzschäden (< 20%) der Fassadenfläche.","Anstrich verwittert, Putzschäden (20–50%) der Fassadenfläche","Anstrich verwittert, Putzschaden (50–100%) der Fassadenfläche.","Verputzt","Keine kostenwirksamen Massnahmen.","Neuer Grund- und Deckputz bei schadhaften Stellen. Reinigung und Anstrich der gesamten Fassade","Grund- und Deckputz bei schadhaften Stellen. Reinigung und Anstrich der gesamten Fassade.","Komplettes Entfernen des bestehenden Putzes. Reinigen des Mauerwerkes, neuer Aufbau des Putzes. Anstrich der Fassade."]
[null,"Sichtmauerwerk",2,"Keine Anzeichen von Verschmutzung, Ablösungen oder Rissen.","Verunreinigungen und punktuelle Beschädigung.","Verunreinigung mit Ausblühungen, Beschädigungen und Abplatzungen (< 30%) der Fassadenfläche. Schä- den an Fugen.","Verunreinigung mit Ausblühungen, Beschädigungen und Abplatzungen (< 30%) der Fassadenfläche. Schä- den an Fugen.","Sichtmauerwerk","Keine kostenwirksamen Massnahmen.","Fassade reinigen und imprägnieren.","Sanieren, reinigen und imprägnieren des Mauerwerkes. Nacharbeiten der Fugen.","Sanieren, reinigen und imprägnieren des Mauerwerkes. Nacharbeiten der Fugen."]
[null,"Vorgehängte Betonplatten",3,"Oberflächen intakt und sauber. Keine Anzeichen von Schäden an Befestigungen und Aufhängungen.","Oberflächen verschmutzt. Fugen punktuell beschädigt. Keine Anzeichen von Schäden der Befestigung und Aufhängung.","Oberflächen stark angegriffen und mit Abplatzungen. Fugen beschädigt. Keine Anzeichen von Schäden an Befestigung und Aufhängung.\n","Oberflächen stark angegriffen mit Abplatzungen. Anzeichen von korrodierten Befestigungen und Aufhängungen. Die Sicherheit ist gefährdet. Erhebliche Schäden durch mangelhafte Wärmedämmung.","Vorgehängte Betonplatten","Keine kostenwirksamen Massnahmen.","Instandsetzen und imprägnieren der Oberflächen, erneuern der Fugen.","Beschädigte Platten auswechseln (<10%), erneuern der Fugen. Komplette Oberflächenbehandlung.","Neuer Aufbau der Konstruktion."]
[null,"Leichte vorgehängte Verkleidung",4,"Oberflächen sauber, An- und Abschlüsse intakt, keine Anzeichen von Schäden an Befestigung.","-","Fassade verwittert, einzelne Elemente beschädigt. An- und Abschlüsse undicht. Keine Anzeichen von Schäden an Befestigung.","Viele Fassadenelemente beschädigt, verwittert oder korrodiert.\nSchäden an der Befestigung. An- und Abschlüsse undicht. Teilersatz nicht möglich, kein Ersatzmaterial erhältlich.","Leichte vorgehängte Verkleidung","Keine kostenwirksamen Massnahmen. ","-","Auswechseln der beschädigten Fassadenelemente auf bestehender Unterkonstruktion. Neu ausbilden aller An-und Abschlüsse. Oberflächenbehandlung der Fassade. ","Entfernen und Entsorgen der bestehenden Konstruktion. Neuaufbau ab bestehendem Mauerwerk inkl. Wärmedämmung."]
[null,null,null,null,null,null,null," "]
["04","Fassadendekoration",1,"Keine sichtbaren Schäden vorhanden. Die Steine sind von guter Qualität, es ist in nächster Zeit mit keinen Schäden zu rechnen.","Kleine Risse.","Grosse Risse und Verwitterung.\n","Grosse Beschädigung und Verwitterung.","Fassadendekoration","\nKeine kostenwirksamen Massnahmen.","\nKleinere Reparaturen an den zugänglichen Stellen. Keine Gerüstung notwendig.","Reinigung der Fassadenteile ab Gerüst.\nTeilersatz und Reprofilierung der Dekorationen. Imprägnieren und Ausfugen.\n","Ersetzen aller Dekorationen oder Reprofilierung. Imprägnieren."]
[null,null,null,null,null,null,null," "]
["05","Balkone,Loggien",1,"Keine sichtbaren Schäden an Balkonplatte, Brüstung, Belag und Anschlüssen. Funktionelle Entwässerung. Keinerlei Kondensatschäden an Decke oder Boden in Balkonnähe sichtbar.","Untersicht und Brüstung verschmutzt. Örtliche Haarrisse vorhanden. Kleinere Schäden am Belag. Metallteile mit Oberflächenkorrosion und teilweise mangelhafter Verankerung. Entwässerung funktionsfähig.","Zahlreiche Risse und Abplatzungen ohne Beeinträchtigung der Sicherheit. Grössere Ablösungen am Bodenbelag. Entwässerung nicht funktionsfähig. Metallteile korrodiert mit mangelhafter Verankerung. Leichte Kondensatschäden an Decke oder Boden in Balkonnähe.","Zahlreiche tiefe Risse und Abplatzungen mit Beein- trächtigung der Sicherheit. Vollständige Ablösung des Bodenbelages. Entwässerung nicht funktionsfähig. Metallteile durchgerostet mit mangelhaften Verankerungen. Fortgeschrittene Kondensatschäden an Decke oder Boden in Balkonnähe.","Balkone,Loggien","Keine kostenwirksamen Massnahmen.","Punktuelle Betoninstandsetzung. Belag erneuern. Teilweise neu verankern und Korrosionsschutz von Metallteilen. Reinigung und Oberflächenbehandlung der Untersichten und Brüstung. Prüfung auf Wärmebrücken durchführen.","Instandsetzen von Beton und Mauerwerk. Erneuern von Belag und Entwässerung. Neu verankern und Korrosionsschutz aller Metallteile. Reinigung und Behandlung aller Oberflächen. Prüfung auf Wärmebrücken durchführen.","Zusatzabklärung: Bauingenieur.\nErneuerung der Balkonplatten. Ersetzen von Brüstung und Metallteilen. Neuer Bodenbelag. Behandlung aller Oberflächen. Neue Entwässerung. Prüfung auf Wärmebrücken durchführen."]
[null,null,null,null,null,null,null," "]
["06","Gebäude bis 1940",1,"Stärke der Mauern ≥ 50 cm. Keine zwingende Notwendigkeit einer zusätzlichen Wärmedämmung. Behaglichkeit genügend.","-","-","Stärke der Mauern < als 50 cm. Behaglichkeit ungenügend. Kondensatschäden.","Gebäude bis 1940","Keine kostenwirksamen Massnahmen.","-","-","Kompaktwärmedämmung. Ausführung gemäss Mindestanforderung. Energiebilanz und Prüfung auf Wärmebrücken durchführen.\n\n"]
[null,"Gebäude ab 1940",2,"Die existierende Wärmedämmung entspricht den heutigen Mindestanforderungen und der Grenzwert der SIA 380/1 wird eingehalten. Behaglichkeit genü- gend.","-","-","Die Wärmedämmung fehlt oder ist unzureichend. Kondensatschäden. Behaglichkeit ungenügend.","Gebäude ab 1940","\nKeine kostenwirksamen Massnahmen.","-","-","Kompaktwärmedämmung. Ausführung gemäss Mindestanforderung. Energiebilanz und Prüfung auf Wärmebrücken durchführen."]
[null,null,null,null,null,null,null," "]
["07","Kellerräume privat",1,"Räume sind in Ordnung. Keine Spuren von Verschmutzung, Beschädigung etc.","Punktuelle Beschädigungen an Wänden, Böden, Decken und inneren Türen.\nOberflächen mangelhaft.","Beschädigungen an Wänden, Böden, Decken und inneren Türen. Lattenverschläge nicht funktionsfä- hig.","Umfassende Schäden an Wänden, Böden und Decken. Innere Türen nicht funktionsfähig. Lattenver- schläge verfault. Eindringen von Feuchtigkeit. Stark feuchte Luft verunmöglicht Lagerung von Papier etc. ohne Schimmelbildung.","Kellerräume privat","Keine kostenwirksamen Massnahmen.","\nAusbesserungen an Wänden, Böden und Decken. Malerarbeiten an ausgebesserten Teilen.","\nAusbesserungen an Wänden, Böden und Decken. Teilersatz von Türen und Lattenverschlägen. Malerar- beiten.","Bodenmaterial austauschen, Feuchtigkeitssperre und Schutzmörtel an den Wänden. Neue Lattenverschläge und innere Türen. Streichen sämtlicher Oberflächen."]
[null,null,null,null,null,null,null," "]
["08","Kellerräume allgemein",1,"Räume sind in Ordnung. Keine Spuren von Verschmutzung, Beschädigung etc.","Punktuelle Beschädigungen, Verschmutzungen an Wänden, Böden, Decken und inneren Türen. Oberflächen mangelhaft.\n","Beschädigungen an Wänden, Böden, Decken und inneren Türen. Einrichtung für Waschen und Trock- nen mangelhaft.","Räume und Türen in desolatem Zustand. Einrichtungen für Waschen und Trocknen mangelhaft oder fehlend. Eindringen von Feuchtigkeit. Stark feuchte Luft verunmöglicht Lagerung von Papier etc. ohne Schimmelbildung.","Kellerräume allgemein","\nKeine kostenwirksamen Massnahmen.","Ausbesserungen (Verputz) an Wänden, Böden und Decken. Malerarbeiten an ausgebesserten Teilen.","Ausbessern an Böden, Wänden und Decken. Malerarbeiten an Böden und Wänden. Teilersatz von Türen. Einrichtungen ersetzen beziehungsweise ergänzen. Malerabeiten.","Ausbessern an Böden, Wänden und Decken. Malerarbeiten an Böden und Wänden. Teilersatz von Türen. Einrichtungen ersetzen beziehungsweise ergänzen. Malerabeiten."]
[null,null,null,null,null,null,null," "]
["09","Kellerdecke Wärmedämmung",1,"Die Wärmedämmung ist vorhanden. Fachgerecht verlegt und durchgehend. Stärke 5 cm oder mehr.","-","-","Wärmedämmung fehlend oder mit einer Stärke von weniger als 5 cm. Behaglichkeit in Erdgeschoss-Woh- nung ungenügend.","Kellerdecke Wärmedämmung","Keine kostenwirksamen Massnahmen.","-","-","Kellerdecke wärmedämmen entsprechend den Mindestanforderungen."]
[null,null,null,null,null,null,null," "]
["10","Tank im Keller",1,"Tankanlage und Anschlussleitungen in einwandfreiem Zustand. Unterhaltsarbeiten regelmässig ausgeführt","-","Anlage verschmutzt. Dichtigkeit nicht mehr gewährleistet. Anschlussleitungen und Armaturen nicht voll funktionsfähig.","Anlage nicht mehr funktionsfähig. Eine Anpassung an die Vorschriften ist nicht mehr möglich.","Tank im Keller","Keine kostenwirksamen Massnahmen.","-","Tank vollständig leeren und auf Leckstellen prüfen. Reinigung und Sanierung der gesamten Anlage mit Anpassung an die Vorschriften. Beizug eines Energieberaters (Brennstoffwechsel).","Neueinbau einer kompletten Tankanlage inkl. Auskleidung des Tankraumes. Beizug eines Energieberaters (Brennstoffwechsel)."]
[null,"Tank in Erde",2,"Tankanlage und Anschlussleitungen in einwandfreiem Zustand. Unterhaltsarbeiten regelmässig aus- geführt.","-","Anzeichen von Verschmutzung oder Überalterung. Dichtigkeit nicht gewährleistet. Anschlussleitungen und Armaturen nicht voll funktionsfähig.","Anlage nicht mehr funktionsfähig. Eine Anpassung an die Vorschriften ist nicht mehr möglich.","Tank in Erde","Keine kostenwirksamen Massnahmen.","-","Tank vollständig leeren und auf Leckstellen prüfen. Reinigung und Sanierung der Anlage mit Anpassung an die Vorschriften. Beizug eines Energieberaters (Brennstoffwechsel).","Neubau einer kompletten Anlage mit Doppelmantel und Leckwarngerät. Beizug eines Energieberaters (Brennstoffwechsel)."]
[null,null,null,null,null,null,null," "]
["11","ohne Warmwasser",1,"Wärmeerzeugung in gutem Zustand. Anlage genügt den Vorschriften.","Dämmung teilweise beschädigt. Wirkungsgrad unsicher. Steuerung funktioniert nicht einwandfrei. Gelegentliche Klagen über zu hohe oder zu tiefe Raumtemperaturen.","-","Kessel und Kamin entsprechen nicht mehr den behördlichen Vorschriften. Dämmung mangelhaft. Anlage abgesprochen.","ohne Warmwasser","Keine kostenwirksamen Massnahmen","Dämmung ausbessern. Einregulieren der Anlage. Steuerung überprüfen. Energieberater beiziehen.","-","Vollständiger Ersatz der Wärmeerzeugung. Kaminin- standsetzung, evtl. -erneuerung. Energieberater beiziehen. Rechtliche Rahmenbedingungen und Auflagen abklären."]
[null,"mit Warmwasser",2,"Anlage genügt den Vorschriften. Wärmeerzeugung in gutem Zustand.","Dämmung teilweise mangelhaft. Wirkungsgrad unsicher. Steuerung funktioniert nicht einwandfrei.","-","Kessel und Kamin entsprechen nicht mehr den behördlichen Vorschriften. Dämmung mangelhaft. Schlechter Wirkungsgrad. Anlage abgesprochen.","mit Warmwasser","Keine kostenwirksamen Massnahmen.","Dämmung ausbessern. Einregulieren der Anlage. Steuerung und Wirkungsgrad überprüfen. Energieberater beiziehen.","-","Vollständiger Ersatz der Wärmeerzeugung. Kaminin- standsetzung, evtl. -erneuerung. Energieberater beiziehen. Rechtliche Rahmenbedingungen und Auflagen abklären."]
[null,"Fernwärme",3,"Die Anlage entspricht den Vorschriften. Wärmeerzeugung in gutem Zustand.","Pumpe und Verteiler revisionsbedürftig. Dämmung teilweise mangelhaft. Gelegentliche Klagen über zu hohe oder zu tiefe Raumtemperaturen.","Anlage entspricht nicht den Vorschriften. Teilweise Korrosionsschäden. Dämmung mangelhaft.","Anlage veraltet, entspricht nicht mehr den Vorschriften. Korrosionsschäden an diversen Stellen.","Fernwärme","Keine kostenwirksamen Massnahmen.","Revision der Pumpe und des Verteilers. Ausbessern der Dämmung. Energieberater beiziehen.","Auswechseln Pumpe, Verteiler.","Vollständiger Ersatz der Anlage. Energieberater beiziehen. Rechtliche Rahmenbedingungen und Auflagen abklären."]
[null,null,null,null,null,null,null," "]
["12","Wärmeverteilung",1,"Keine sichtbaren Roststellen. Armaturen funktionstüchtig. Verteilung tadellos gedämmt. Keine kalten Heizkörper oder Strömungsgeräusche.","Punktuelle Roststellen und teilweise undichte Stellen an den Armaturen. Dämmung teilweise mangelhaft. Geräusche, Anlage schlecht entlüftbar. Einige Heiz- körper werden nicht richtig warm. Strömgeräusche hörbar.","Verteilung hat Lecke und Roststellen. Dämmung nicht vorhanden oder ungenügend.","Verteilung hat Lecks und Roststellen. Leitungen am falschen Standort. Dämmung nicht vorhanden oder ungenügend.","Wärmeverteilung","Keine kostenwirksamen Massnahmen.","Reparaturen am Netz. Ausbessern der Dämmungen. Hydraulischer Abgleich. (Radiatoren entlüften.)","Teilersatz der Kellerverteilung und Armaturen. Neu dämmen der Verteilung. Einbau Wärmezähler im Rahmen der Erneuerung der Heizungsanlage.","Vollersatz der horizontalen Leitungen. Ersatz von Steigsträngen. Einbau Wärmezähler im Rahmen der Erneuerung der Heizungsanlage."]
[null,null,null,null,null,null,null," "]
["13","Versorgung Wasser,Gas",1,"Zuleitungen in gutem Zustand. Entsprechen den behördlichen Vorschriften.","-","-","Veraltete und defekte Leitungen. Gebäude über 40jährig.","Versorgung Wasser,Gas","Keine kostenwirksamen Massnahmen.","-","-","Zusatzabklärungen: Gaswerk / Wasserwerk. Auswechseln der Hauszuleitungen ab Gebäudeeintritt bis Zähler."]
[null,null,null,null,null,null,null," "]
["14","Hochliegende Sammelleitungen",1,"Entsorgungsleitung voll funktionsfähig. Keine Bean- standungen.","-","Entsorgungsleitung funktionsfähig. Mangelhafter Abfluss. Punktuelle Korrosionsstellen. Aufhängungen beschädigt.","Veraltete Entsorgungsleitung. Zahlreiche Reparaturstellen. Durchgerostete Leitungen.\n","Hochliegende Sammelleitungen","Keine kostenwirksamen Massnahmen.","-","Ersatz des Leitungsnetzes (<10%). Spülen der Leitungen.","Totalersatz der bestehenden Entsorgungsleitung."]
[null,"Fallstränge und Grundleitungen",2,"Leitungsnetz voll funktionsfähig.\nKeine Rückstauungen oder Verstopfungen festgestellt.","Leitungen in Ordnung. Zeitweise Verstopfungen festgestellt.","Es ist mit defekten Stellen zu rechnen. Verstopfungen. Schlechter Abfluss.","Es ist mit zahlreichen, defekten Stellen zu rechnen. Mehrmalige Verstopfungen und Rückstauungen festgestellt. Schlechter Abfluss.","Fallstränge und Grundleitungen","Keine kostenwirksamen Massnahmen.","Spülung.","TV-Untersuch. Teilersatz (< 20%) der Leitungen.","TV-Untersuch. Ersatz der gesamten Entsorgungsleitung."]
[null,null,null,null,null,null,null," "]
["15","Aussentüren und Tore",1,"Aussentüren und Tore in gutem Zustand. Schliessung funktioniert und entspricht den Anforderungen.","Aussentüren und Tore funktionieren. Sockelbleche verrostet,Füllung verwittert.Schliessung funktioniert.","Aussentüren und Tore (< 50%) beschädigt. Schliessung defekt, Füllung angefault. Verrostete Sockelbleche und Beschläge.","Umfangreiche Schäden bei mehr als 50% aller Aussentüren und Tore. Schliessung veraltet. Einbruchgefahr.\nErsatz aller Türen und Tore. Neue Schliessung. Komplette Oberflächenbehandlung.","Aussentüren und Tore","Keine kostenwirksamen Massnahmen.","Auswechseln von Sockelblechen. Oberflächenbehandlung.","Teilersatz von Aussentüren und Toren. Auswechseln von Sockelblechen. Neue Beschläge und Schliessung. Oberflächenbehandlung.","Ersatz aller Türen und Tore. Neue Schliessung. Komplette Oberflächenbehandlung."]
[null,null,null,null,null,null,null," "]
["16","Kellerfenster",1,"Sämtliche Fenster in gutem Zustand. Schliessung funktioniert.","Oberflächen aussen teilweise beschädigt. Schliessung funktioniert.","Schliessung funktioniert, undichte Stellen. Oberflächen innen und aussen beschädigt.","Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig.","Kellerfenster","Keine kostenwirksamen Massnahmen.","Oberflächenbehandlung aussen. Versiegelung gegen Mauerwerk.","Komplette Oberflächenbehandlung. Neue Versiegelung gegen Mauerwerk, neue Glasfugen, oder Glasleisten.","Kompletter Ersatz der Kellerfenster und Oberflächenbehandlung."]
[null,null,null,null,null,null,null," "]
["17","Treppenhaus,Wände",1,"Wände sauber. Keine Beanstandungen.","Verschmutzte Oberflächen. Untergrund in Ordnung.","Verschmutzte Oberflächen. Haarrisse. Punktuelle Putzablösungen.","Verschmutzte Oberflächen. Erhebliche Risse und Ablösungen.","Treppenhaus,Wände","Keine kostenwirksamen Massnahmen.","Wände streichen.","Ausbessern Untergrund. Wände streichen.","Erneuern des Untergrundes. Wände streichen."]
[null,null,null,null,null,null,null," "]
["18","Treppen und Podeste",1,"Treppenwangen, Stufen und Geländer in gutem Zustand. Keine Risse oder Verschleissspuren. Oberflächen sauber.","Treppenwangen und Geländer in gutem Zustand. Punktuelle Schäden an Stufen und Treppenkanten, freigelegte Haarrisse und Fugen. Oberflächen schmutzig.","Treppenwangen und Stufen beschädigt. Beläge (< 50%) beschädigt oder abgelöst. Mangelhafte Verankerung des Geländers.","Erhebliche Schäden an Stufen und Treppenwangen. Tragfähigkeit beeinträchtigt. Geländer an vielen Stellen gelöst. Sicherheit nicht gewährleistet.","Treppen und Podeste","Keine kostenwirksamen Massnahmen.","Örtliche Betonsanierung. Materialübergänge ausfugen. Tritte reinigen und imprägnieren. Streichen der Geländer.","Sanieren aller Oberflächen. Materialübergänge ausfugen. Wiederherstellung der Bodenbeläge. Geländer richten, verankern und streichen.","Zusatzabklärung: Bauingenieur. Totalersatz der Treppe inkl. Geländer."]
[null,"Holz-oder Stahltreppen",2,"Treppenwangen, Stufen und Geländer in gutem Zustand. Keine Risse oder Verschleissspuren. Oberflächen sauber.","Treppenwangen und Geländer in gutem Zustand. Punktuelle Schäden an Stufen und Treppenkanten. Freigelegte Fugen. Oberflächen schmutzig.\n","Stufen und Wangen weisen verbreitet Schäden auf. Beläge (<50%) abgelöst. Geländer mangelhaft befestigt.","Erhebliche Schäden an Stufen und Treppenwangen. Verformungen der Treppenanlage vorhanden. Tragfähigkeit beeinträchtigt. Die Sicherheit ist nicht gewährleistet. Geländer an vielen Stellen gelöst.","Holz-oder Stahltreppen","Keine kostenwirksamen Massnahmen.","Örtliche Ausbesserungen an Stufen. Materialübergänge ausfugen und streichen.","Richten der Stufen und Wangen. Neue Bodenbeläge. Richten der Geländer. Streichen aller Teile.","Totalersatz der Treppe inkl. Geländer."]
[null,null,null,null,null,null,null," "]
["19","Treppenhaus:Eingangstüre",1,"Hauseingangstüre in Ordnung. Keine Beanstandungen.","Oberflächen verschmutzt. Anstrich gelöst. Garnituren lose.","Anstrich gelöst. Untere Hälfte beschädigt. Teile der Verglasungbeschädigt.Garnituren lose oder fehlend.\n","Hauseingangstüre genügt den Anforderungen nicht mehr. Flügel und Rahmen stark beschädigt. Einbruchsicherheit nicht gewährleistet.","Treppenhaus:Eingangstüre","Keine kostenwirksamen Massnahmen.","Neue Oberflächenbehandlung innen und aussen. Richten der Garnituren ","Oberflächenbehandlung innen und aussen. Neues Schwelleneisen und Sockelblech. Verglasung ausbessern. Garnituren ersetzten.","Neue Hauseingangstüre mit guter Wärmedämmung inklusive Beschläge und Garnituren. Oberflächenbehandlung."]
[null,null,null,null,null,null,null," "]
["20","Wohnungstüren",1,"Wohnungstüren in Ordnung. Keine Beanstandungen. Schliessung in Ordnung, Schalldämmung und Feuerwiderstand genügend.","Wohnungstüren funktionsfähig. Schliessung ungenügend, schlechte Schalldämmung. Anstrich gelöst.\n","-","Keine kostenwirksamen Massnahmen.","Wohnungstüren","Keine kostenwirksamen Massnahmen.","Schloss erneuern, zusätzliche Falzdichtungen. Anstrich innen und aussen.","-","Totalersatz Flügel und Rahmen, inkl. Schliessung und Spion. Oberflächenbehandlung innen und aussen."]
[null,null,null,null,null,null,null," "]
["21","Messung in Wohnung",1,"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Lei- stungsbezug genügend.","-","-","Hauptverteilung nicht zentral und allgemein zugänglich. Installationen entsprechen nicht den Vorschrif- ten. Absicherung zu schwach. Waschen/Trocknen und allfällige Kellersteckdosen ohne eigene Messung und Verrechnung.","Messung in Wohnung","Keine kostenwirksamen Massnahmen.","-","-","Versetzen der Messung und Hauptverteilung an allg. zugängliche Stelle. Neuinstallation Bezügerleitungen. Erhöhung der Absicherung auf 25 Ampère, inkl. Zählerumschaltung Waschen/Trocknen (individuelle Abrechnung)."]
[null,"Messung im Treppenhaus",2,"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Lei- stungsbezug genügend.\n","-","-","Messung und Hauptverteilung nicht zentral und allgemein zugänglich. Installationen entsprechen nicht den Vorschriften. Zu schwache Absicherung. Waschen/Trocknen und allfällige Kellersteckdosen ohne eigene Messung und Verrechnung.","Messung im Treppenhaus","Keine kostenwirksamen Massnahmen.","-","-","Versetzen der Messung und Hauptverteilung an allg. zugängliche Stelle. Neuinstallation Bezügerleitungen. Erhöhung der Absicherung auf 25 Ampère, inkl. Zählerumschaltung Waschen/Trocknen (individuelle Abrechnung)."]
[null,"Messung im UG",3,"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Lei- stungsbezug genügend.\n","-","-","Messung und Verteilung an zugänglicher Stelle. Installationen veraltet, entsprechen nicht den Vor- schriften. Absicherung zu schwach. Waschen/Trocknen und allfällige Kellersteckdosen ohne eigene Mes- sung und Verrechnung.","Messung im UG","Keine kostenwirksamen Massnahmen.","-","-","Neuinstallation Bezügerleitungen, Erhöhung der Absicherung auf 25 Ampère, inkl. Zählerumschaltung Waschen/Trocknen (individuelle Abrechnung)."]
[null,null,null,null,null,null,null," "]
["22","Starkstrom:Gemeinanlagen",1,"Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften. Für bestehenden Leistungsbezug genügend.\n","-","Fehlende Schalter und Dosen, teilweise veraltete Installationen.\n","Veraltete Anlage. Widerspricht den Vorschriften. Freiliegende Drähte bei Anschlüssen. Allg. Beleuchtung zu schwach.\n","Starkstrom:Gemeinanlagen","Keine kostenwirksamen Massnahmen.","-","Ersatz von Schaltern und Dosen. Neuinstallationen (< 20%). Auswechseln Beleuchtungskörper (<20%).","Neuinstallation der gesamten Anlage."]
[null,null,null,null,null,null,null," "]
["23","Schwachstrom",1,"Anlage funktioniert und entspricht den Bedürfnissen.","-","Teile der Anlage veraltet und mangelhaft.","Gesamte Anlage veraltet und mangelhaft.","Schwachstrom","Keine kostenwirksamen Massnahmen.","-","Instandsetzung von Sonnerie, Gegensprechanlage und Radio/TV.","Neuinstallation der gesamten Anlage."]
[null,null,null,null,null,null,null," "]
["24","Aufzug",1,"Die Anlage funktioniert, keine Beanstandungen. Wurde regelmässig gewartet.\n","-","Anlage funktioniert. Türschliessung und Steuerung ungenügend. Innere Oberflächen von Maschinenraum und Liftschacht schmutzig. Fehlende Beschriftung.\n","Zustand der Anlage ist unbefriedigend. Kann nicht nachgerüstet werden. Häufige Störungen. Erstellungsjahr vor Inkrafttreten der Liftnormen.","Aufzug","Keine kostenwirksamen Massnahmen.","-","Nachrüsten der Anlage. (Steuerung, Türen, Tragseile inkl.Generalrevision.)\nOberflächenbehandlung Kabine, Schacht und Maschinenraum.","Neue elektromechanische Aufzugsanlage. Nachrüsten des Maschinenraumes. Oberflächenbehandlung Schacht und Maschinenraum."]
[null,null,null,null,null,null,null," "]
["25","Tragwerk Dach",1,"Tragwerk in gutem Zustand. Keine Schäden oder Verformungen. Verbindungen intakt. Holzwerk gesund.","Tragwerk in Ordnung. Holzwerk gesund, Anzeichen von vereinzeltem Schädlingsbefall.","Teile des Tragwerkes stark verformt. Tragfähigkeit von Verbindungen beeinträchtigt. Schädlingsbefall.","Wichtige Teile des Tragwerkes sind zerstört durch Holzfäule oder Insektenbefall (Hausbock). Tragfähig- keit von Verbindungen beeinträchtigt.","Tragwerk Dach","Keine kostenwirksamen Massnahmen.","Holzschutzbehandlung für gesamtes Tragwerk.","Teile des Tragwerkes auswechseln oder verstärken. Neue Verbindungen. Holzschutzbehandlung für ge- samtes Tragwerk. Belüftung verbessern.","Zusatzabklärung: Zimmermann. Vollständiger Ersatz des Tragwerkes."]
[null,null,null,null,null,null,null," "]
["26","Steildach",1,"Deckung in sauberem und gutem Zustand. Keine Beschädigungen. Wasserdichtigkeit gewährleistet. Abschlüsse in Holz sind in Ordnung.","Deckung in gutem Zustand. Diverse Ziegel verschmutzt und verschoben. Teile der Firstziegel gelöst. Wasserdichtigkeit gewährleistet. Abschlüsse in Holz teilweise lose und verschmutzt.","Grosse Anzahl von verschmutzten und defekten Ziegeln. Firstziegel gelöst und verschoben. Örtliche Wassereintritte. Abschlüsse in Holz beschädigt. Metallteile rostig.\n","Deckung erheblich beschädigt. Verbreitet Wassereinritte. Lattung teilweise verfault.","Steildach","Keine kostenwirksamen Massnahmen.","Ziegel reinigen und neu setzen. Auswechseln von Ziegeln (< 5%). Abschlüsse in Holz richten und strei- chen.\n","Auswechseln von Ziegeln (< 30%). Abschlüsse in Holz teilweise ersetzen und streichen. Metallteile auswechseln.","Dachdeckung vollständig ersetzen inkl. Ziegel- und Konterlattung. Holzabschlüsse ersetzen und strei- chen. Metallteile auswechseln."]
[null,"Flachdach begehbar",2,"Flachdach ist dicht. An- und Abschlüsse intakt. Brüstungen und Geländer in Ordnung. Gehbelag ist eben und sauber.","Flachdach ist dicht trotz örtlicher Ablösungen von An- und Abschlüssen. Schäden an Brüstungen und Geländer. Gehbelag uneben, Fugen vermoost.","-","Flachdach undicht. An- und Abschlüsse an mehreren Stellen abgelöst oder beschädigt. Gehbelag uneben und Fugen vermoost, Brüstungen und Geländer beschädigt. Sicherheit nicht gewährleistet.","Flachdach begehbar","Keine kostenwirksamen Massnahmen.","An- und Abschlüsse örtlich neu ausführen. Brüstung und Geländer reparieren. Gehbelag richten und defekte Platten ersetzen.","-","Neuer Aufbau des Flachdaches, mit allen An- und Abschlüssen. Neuer Gehbelag. Brüstung und Geländer erneuern."]
[null,"Flachdach nicht begehbar",3,"Flachdach ist dicht. An- und Abschlüsse intakt. Schutzschicht ist sauber und vollflächig vorhanden.\n","Flachdach ist dicht trotz örtlicher Ablösungen von An- und Abschlüssen. Schutzschicht ist unregelmässig und vermoost.","-","Flachdach undicht. An- und Abschlüsse an mehreren Stellen abgelöst oder beschädigt. Schutzschicht ungenügend und vermoost.\n",{"$f":"IF(B69=0,\" \",B69)","v":"Flachdach nicht begehbar"},"Keine kostenwirksamen Massnahmen.","An- und Abschlüsse örtlich neu ausführen. Schutzschicht reinigen und neu verteilen.","-","Neuer Aufbau des Flachdaches mit allen An- und Abschlüssen. Neue Schutzschicht.\n"]
[null,null,null,null,null,null,null," "]
["27","Dachbauten massiv",1,"Aufbauten in gutem Zustand und sauber. Keine Risse vorhanden.\nBlechteile in gutem Zustand.","Putzschäden, Anstrich schmutzig und verwittert. Blechteile teilweise gelöst.","Umfangreiche Putzschäden und Risse. Anstrich schmutzig und verwittert. Blechteile gelöst und be- schädigt.\n","Putzschäden über ganze Fläche. Blechteile grösstenteils gelöst und beschädigt.","Dachbauten massiv","Keine kostenwirksamen Massnahmen.","Ausbessern des Putzes, neue Oberflächenbehandlung. Neu befestigen der Blechteile.","Putzsanierung (< 50%) der Oberfläche. Neue Oberflä- chenbehandlung. Blechteile ersetzen.","Neu verputzen der gesamten Oberfläche inkl. Streichen. Alle Blechteile ersetzen."]
[null,null,null,null,null,null,null," "]
["28","Dachaufbauten Glas",1,"Konstruktion und Verglasung in gutem Zustand. Keine Korrosion. Die An- und Abschlüsse sind dicht.\n","Konstruktion in gutem Zustand. Spuren von Korrosion, Profile verschmutzt, spröde Glasdichtungen. An- und Abschlüsse in Ordnung.","-","Konstruktion rostig. Verglasung defekt, Kondenswasser. Abdichtungen gelöst und undicht. An- und Abschlüsse sind beschädigt.","Dachaufbauten Glas","Keine kostenwirksamen Massnahmen.","Oberflächenbehandlung. Neu Abdichten der Verglasung.","-","Ersatz der ganzen Konstruktion mit Verglasung und allen An- und Abschlüssen."]
[null,null,null,null,null,null,null," "]
["29","Dachgauben",1,"Abdeckung und Verkleidung in gutem Zustand. Dämmung ausreichend. An- und Abschlüsse an die Dachhaut intakt.","-","Abdeckung in gutem Zustand. Verkleidung, An- und Abschlüsse gelöst oder beschädigt. Dichtigkeit nicht mehr sichergestellt.","Erhebliche Schäden an Abdeckung und Verkleidung. Wärmedämmung mangelhaft.An-und Abschlüsse an Dachhaut in schlechtem Zustand. Undichte Stellen.\n","Dachgauben","Keine kostenwirksamen Massnahmen.","-","Auswechseln von Abdeckung und Verkleidung. Neue An- und Abschlüsse.","Neuaufbau ab bestehender Dachkonstruktion. Wär- medämmung, hinterlüftete Blechverkleidung. Neue An- und Abschlüsse an die Dachhaut."]
[null,null,null,null,null,null,null," "]
["30","Steildach,Dachgeschoss ausgebaut",1,"Wärmedämmung vorhanden, richtig verlegt und geschützt.","-","-","Wärmedämmung fehlt, unvollständig oder Stärke der Dämmschicht ist ungenügend. Örtliche Durchnässung oder Beschädigung.\n","Steildach,Dachgeschoss ausgebaut","Keine kostenwirksamen Massnahmen.","-","-","Neue Wärmedämmung ab bestehender Dampfsperre. Nicht zugängliche Hohlräume mit unverrottbarem Dämmaterial füllen. Energiebilanz und Prüfung auf Wärmebrücken durchführen."]
[null,"Steildach,Dachgeschoss nicht ausgebaut",2,"Wärmedämmung vorhanden, richtig verlegt und geschützt.\n","-","-","Wärmedämmung unvollständig oder Stärke der Dämmschicht ist ungenügend.\n",{"$f":"IF(B78=0,\" \",B78)","v":"Steildach,Dachgeschoss nicht ausgebaut"},"Keine kostenwirksamen Massnahmen.","-","-","Entfernung der bestehenden Wärmedämmung. Neue Wärmedämmung mit Gehbelag auf Estrichboden. Energiebilanz und Prüfung auf Wärmebrücken durchführen."]
[null,"Flachdach (Dämmung)",3,"Wärmedämmung von genügender Stärke\n(> 8 cm). Keine Kälteschäden an der obersten Decke sichtbar.","-","Wärmedämmung vorhanden, jedoch ungenügend (< 8 cm). Wärmeverlust über Dach mit Anzeichen von Wärmebrücken.","Wärmedämmung defekt und durchnässt. Materialien haben sich aufgelöst oder sind von Wurzeln durchdrungen.","Flachdach (Dämmung)","Keine kostenwirksamen Massnahmen.","-","Aufdoppeln der Dämmung auf mindestens 8 cm. Energieberater beiziehen.","Neue Wärmedämmung einbauen. Materialstärke min. 8 cm. Energieberater beiziehen.\n"]
[null,null,null,null,null,null,null," "]
["31","Steildach",1,"Alle Blechteile intakt. Keine Korrosion. An- und Abschlüsse fachgerecht ausgeführt.","Blechteile beschädigt oder mit Korrosionsstellen. Funktion nicht beeinträchtigt.\n","-","Blechteile veraltet, erhebliche Korrosionsschäden. Rinnen und Ablaufrohre mit Leckstellen.\n","Steildach","Keine kostenwirksamen Massnahmen.","Blechteile reparieren und mit einem Schutzanstrich versehen.","-","Alle Blechteile ersetzen unter Verwendung von korrosionsfreien Materialien."]
[null,"Flachdach",2,"Alle Blechteile intakt. Keine Korrosion. An- und Abschlüsse fachgerecht ausgeführt.\n","Blechteile beschädigt oder mit Korrosionsstellen. Funktion nicht beeinträchtigt.\n","-","Blechteile veraltet, erhebliche Korrosionsschäden oder Mängel an der Unterkonstruktion. An- und Ab- schlüsse mangelhaft.","Flachdach","Keine kostenwirksamen Massnahmen.","Blechteile reparieren und mit einem Schutzanstrich versehen.","-","Alle Blechteile ersetzen unter Verwendung von korrosionsfreien Materialien."]
[null,null,null,null,null,null,null," "]
["32","Dachraum",1,"Räume in gutem Zustand, genügen den Mieteransprüchen.","-","Zustand generell genügend. Türen zum Treppenhaus mit mangelhafter Schliessung, Lattenverschläge punktuell beschädigt. Elektrische Anlagen unvollständig.","Räume schlecht aufgeteilt. Türen zum Treppenhaus und Lattenverschläge erheblich beschädigt. Elektrische Anlagen veraltet.\n","Dachraum","Keine kostenwirksamen Massnahmen.","-","Abschlüsse richten. Lattenverschläge reparieren. Beleuchtung und Steckdosen montieren.","Neue Abschlusstüren, Lattenverschläge und Elektro- installationen."]
[null,null,null,null,null,null,null," "]
["33","Elektroanlagen Wohnungen",1,"Versorgung genügt den Ansprüchen. Keine offensichtlichen Mängel und Widersprüche gegenüber den Vorschriften.","-","Installationen teilweise mangelhaft, zu schwache Absicherung.\n","Installationen veraltet, entsprechen nicht mehr den Vorschriften. Alte Aufputzleitungen. Zu schwache Absicherung, minimale Beleuchtung.","Elektroanlagen Wohnungen","Keine kostenwirksamen Massnahmen.","-","Neuinstallation von Unterputzleitungen (< 50%). Neue Unterverteilung mit 10 Ampère absichern. Bad auf Fehlerstromschutzschalter. Drahtauswechslungen.","Totalersatz der Elektroinstallationen. Neue Unterverteilung abgesichert 10 Ampère mit Fehlerstrom- schutzschalter, Drahtauswechslungen."]
[null,null,null,null,null,null,null," "]
["34","Heizkörper",1,"Heizkörper in gutem Zustand, sauber und ohne Roststellen. Regulierung und Entlüftung funktionieren. Vorlauftemperatur liegt im Normalfall unter 60 °C.\n","Heizkörper verschmutzt. Schlechter Durchfluss, Anlage verschlammt. Vorlauftemperatur liegt im Normalfall unter 60 °C.","Heizkörper verschmutzt, Korrosionsschäden. Schlechter Durchfluss, Anlage verschlammt. Ventile schlecht regulierbar, Anschlüsse undicht. Vorlauftemperatur liegt im Normalfall über 60 °C.","Sämtliche Heizkörper veraltet, beschädigt und schlecht regulierbar. Standorte falsch.\n","Heizkörper","Keine kostenwirksamen Massnahmen.","Aus- und Einbau, entschlammen und streichen der Heizkörper. Füllen und entlüften der Anlage.","Ersatz aller Ventile durch Thermostatventile. Teilersatz durch neue Heizkörper (< 30%).\nAusbau der übrigen Heizkörper, entschlammen und streichen.","Ersatz durch neue Heizkörper mit Thermostatventilen. Energieberater beiziehen."]
[null,"Boden-oder Deckenheizung",2,"Anlage funktioniert und ist gut regulierbar.","Anlage funktioniert, schlecht regulierbar.","-","Anlage mangelhaft und beschädigt. Teilbereiche der Anlage fallen aus, nicht mehr regulierbar.","Boden-oder Deckenheizung","Keine kostenwirksamen Massnahmen.","Anlage bleibt bestehen, Ventile und Armaturen auswechseln. Durchspülen der Anlage.","-","Anlage stillegen, Systemwechsel auf Heizkörper. Energieberater beiziehen."]
[null,null,null,null,null,null,null," "]
["35","Kaltwasserverteilung",1,"Leitungen in Ordnung. Guter Durchfluss. Leitungsarmaturen sind dicht und regulierbar. Dämmung vollständig.","Leitungen in Ordnung. Guter Durchfluss. Leitungsarmaturen undicht oder schlecht regulierbar. Dämmung teilweise mangelhaft.\n","-","Ganzes Leitungsnetz beschädigt oder korrodiert. Schlechter Durchfluss infolge Verkalkung. Leitungsarmaturen undicht oder schlecht regulierbar.","Kaltwasserverteilung","Keine kostenwirksamen Massnahmen.","Auswechseln von Armaturen und Teilstücken. Ausbessern Dämmung soweit zugänglich.","-","Totalersatz des Leitungsnetzes inkl. Dämmung und Einbau von Durchflussbegrenzern."]
[null,null,null,null,null,null,null," "]
["36","Mit zentraler Aufbereitung",1,"Leitungen sind in Ordnung, keine Beschädigungen sichtbar. Dämmung vollständig. Leitungsarmaturen dicht und regulierbar.","Leitungen in Ordnung, keine Beschädigung sichtbar. Dämmung teilweise mangelhaft. Leitungsarmaturen undicht oder schlecht regulierbar.","-","Ganzes Leitungsnetz beschädigt oder korrodiert. Schlechter Durchfluss infolge Verkalkung. Leitungsarmaturen undicht oder schlecht regulierbar.\n","Mit zentraler Aufbereitung","Keine kostenwirksamen Massnahmen.","Auswechseln von Leitungsarmaturen und Teilstücken.\nAusbessern der Dämmung, soweit zugänglich.","-","Totalersatz des Leitungsnetzes inkl. Dämmung und Einbau von Durchflussbegrenzern.."]
[null,"Mit Einzelwassererwärmer",2,"Wassererwärmer in Ordnung, Warmwassermenge genügend bei einer Temperatur von 60 °C.","-","Wassererwärmer beschädigt oder korrodiert. Leitungsarmaturen teilweise undicht.","Fortgeschrittene Korrosionserscheinungen an Wassererwärmer und Leitungen. Defekte Leitungsarmaturen, schlechte Dämmung, Warmwassermenge ungenügend.","Mit Einzelwassererwärmer","Keine kostenwirksamen Massnahmen.","-","Auswechseln von Wassererwärmer, Dichtungen und Leitungsarmaturen. Bei Wunsch nach zentraler Was- sererwärmung: Energieberater beiziehen.","Ersetzen der Wassererwärmer und Warmwasserleitungen. Bei Wunsch nach zentraler Wassererwärmung: Energieberater beiziehen."]
[null,null,null,null,null,null,null," "]
["37","Gasverteilung",1,"Leitungen in Ordnung, keine Beschädigungen sichtbar. Leitungsarmaturen dicht und regulierbar.","Leitungen in Ordnung. Keine Beschädigungen sichtbar. Leitungsarmaturen teilweise veraltet und schlecht regulierbar.","-","Leitungen mit Korrosionserscheinungen. Sicherheit nicht gewährleistet. Leitungsarmaturen veraltet und nicht regulierbar.","Gasverteilung","Keine kostenwirksamen Massnahmen.","Auswechseln der Leitungsarmaturen.","-","Totalersatz des Leitungsnetzes bis an die Verbrauchsstellen.\n"]
[null,null,null,null,null,null,null," "]
["38","Entsorgungsleitung bis Kellerdecke",1,"Leitungen intakt, Durchfluss gewährleistet.","Leitungen intakt, Durchfluss örtlich nicht gewährleistet. Geräuschemissionen.","-","Fortgeschrittene Korrosionserscheinungen am ganzen Leitungsnetz. Ungenügende Materialien wie z.B. geschweisste Stahlrohre. Durchfluss nicht gewährleistet (Ablagerungen).","Entsorgungsleitung bis Kellerdecke","Keine kostenwirksamen Massnahmen.","Ausbohren und Spülen der Leitungen. Dämmungen an zugänglichen Stellen.","-","Totalersatz des Leitungsnetzes."]
[null,null,null,null,null,null,null," "]
["39","Fenster",1,"Sämtliche Fenster in gutem Zustand. Dämmung genügend. Schliessung funktioniert.","Oberflächen aussen beschädigt. Schliessung funktioniert.","Oberflächen innen und aussen beschädigt. Beschläge teilweise lose.","Sämtliche Fenster beschädigt. Flügel und Rahmen verwittert. Schliessung und Bedienung nicht funktionsfähig. Ungenügende Wärmedämmung vorhanden.","Fenster","Keine kostenwirksamen Massnahmen.","Äussere Oberflächenbehandlung mit Versiegelung gegen Mauerwerk.","Komplette Oberflächenbehandlung und Versiegelung gegen Mauerwerk. Neue Kittfugen oder Glasleisten. Beschläge richten. Energienachweis durchführen.","Kompletter Ersatz der Fenster. Oberflächenbehandlung und Versiegelung gegen Mauerwerk. Energieberater beiziehen."]
[null,null,null,null,null,null,null," "]
["40","Jalousien",1,"Jalousieläden in Ordnung. Oberflächen sauber.","Jalousieläden in Ordnung. Oberflächen verwittert. Bedienung und Material in Ordnung.\n","Jalousieläden beschädigt (< 30%). Oberflächen verwittert.","Sämtliche Jalousieläden beschädigt. Oberflächen verwittert.\n","Jalousien","Keine kostenwirksamen Massnahmen.","Komplette Oberflächenbehandlung.","Teilersatz (< 30%). Komplette Oberflächenbehandlung.","Totalersatz der Jalousieläden. Komplette Oberflächenbehandlung."]
[null,"Rolläden oder Lamellenstoren",2,"Rolläden oder Lamellenstoren in gutem Zustand. Oberflächen sauber.","Rolläden oder Lamellenstoren in Ordnung. Bedienungselemente teilweise abgenutzt.","Panzer oder Lamellenstoren stark verwittert und teilweise defekt. Bedienungselemente teilweise abgenutzt.","Rolladen oder Lamellenstoren nicht mehr funktionfähig.","Rolläden oder Lamellenstoren","Keine kostenwirksamen Massnahmen.","Ersetzen von Bedienungselementen. Kleinere In- standsetzungsarbeiten.","Ersetzen der Panzer oder Lamellenpakete mit Bedienungselementen. Prüfung auf Wärmebrücken durchführen.","Kompletter Ersatz durch neue Rolläden oder Lamellenstoren. Energienachweis und Prüfung auf Wärmebrücken durchführen."]
[null,null,null,null,null,null,null," "]
["41","Sonnenschutz",1,"Markisen funktionsfähig. Stoffteile in Ordnung.","-","Markisen funktionsfähig. Stoffteile stark verwittert oder beschädigt. Bedienungselemente defekt.\n","Markisen nicht funktionsfähig. Stoffteile stark verwittert oder beschädigt. Bedienungselemente defekt.","Sonnenschutz","Keine kostenwirksamen Massnahmen.","-","Ersatz der Stoffteile und Bedienungselemente. Prüfung auf Wärmebrücken durchführen.","Totalersatz der Markisen. Energienachweis und Prüfung auf Wärmebrücken durchführen."]
[null,null,null,null,null,null,null," "]
["42","Türen,Innenausbauten",1,"Holzteile in gutem Zustand. Oberflächen sauber und gepflegt. Bedienungselemente und Beschläge sind funktionstüchtig.","Holzteile in gutem Zustand. Bedienungselemente und Beschläge mangelhaft. Oberflächen punktuell schadhaft.","Holzteile und Beschläge nicht mehr funktionsfähig (< 50%). Oberflächen schadhaft.","Sämtliche Holzteile in schlechtem Zustand. Oberflächen sind stark verschmutzt.\n","Türen,Innenausbauten","Keine kostenwirksamen Massnahmen.","Beschläge teilweise ersetzen und richten. Anstriche ausbessern.","Ersatz der Holzteile und Beschläge (< 50%). Komplette Oberflächenbehandlung.","Totalersatz aller Holzteile, komplette Oberflächenbehandlung."]
[null,null,null,null,null,null,null," "]
["43","Parkett",1,"Parkett und Sockelleisten in Ordnung. Keine Flecken und Beschädigungen.","Parkett eben und in Ordnung. Örtliche Flecken und Verschleissstellen. Sockelleisten beschädigt oder nicht vorhanden.","Lose Parkettelemente (≤ 25%), Flecken und Verschleissstellen verbreitet. Sockelleisten beschädigt oder nicht vorhanden.","Lose Parkettelemente (> 25%) und verbreitet Beschädigungen.","Parkett","Keine kostenwirksamen Massnahmen.","Schleifen und versiegeln. Sockelleisten ersetzen.","Ausbessern (≤ 25%). Ganze Fläche schleifen und imprägnieren. Sockelleisten ersetzen.","Komplett neuer Parkettbelag inkl. Sockelleisten. Vorbehandlung des Unterlagsboden."]
[null,"Kunststoff und textile Beläge",2,"Beläge in Ordnung. Keine Flecken oder Verschleissstellen. Sockelleisten in Ordnung.","-","Teilweise Ablösungen und Verschleissstellen (≤ 20%). Sockelleisten beschädigt oder nicht vorhanden.","Belag vom Unterlagsboden gelöst. Grössere Flecken und Verschleissstellen. Verbreitet Schäden an Unterlagsboden.","Kunststoff und textile Beläge","Keine kostenwirksamen Massnahmen.","-","Beläge teilweise erneuern (≤ 20%), Befestigung der gelösten Stellen. Sockelleisten ersetzen.","Unterlagsboden teilweise neu erstellen. Komplett neuer Bodenbelag inkl. Sockelleisten."]
[null,"Keramik",3,"Belag in Ordnung. Fugen ausgefüllt. Sockelplatten vorhanden.","Stellenweise gelöste oder beschädigte Platten. Fugen teilweise ausgebrochen.\n","-","Belag gelöst (> 25%). Kein Reservematerial vorhanden. Schäden am Unterlagsboden.\n","Keramik","Keine kostenwirksamen Massnahmen.","Ersetzen von einzelnen Boden- und Sockelplatten. Fugen nacharbeiten.","-","Unterlagsboden teilweise neu erstellen. Neuer Plattenbelag."]
[null,null,null,null,null,null,null," "]
["44","Anstriche",1,"Anstriche in gutem Zustand. Keine oder nur leichte Verschmutzung.","Untergrund in Ordnung. Oberflächen schmutzig oder abgenutzt (< 25%).","Oberflächen schmutzig oder abgenutzt. Untergrund teilweise gerissen oder beschädigt (< 20%).","Oberflächen und Untergrund in schlechtem Zustand. Zahlreiche Beschädigungen.","Anstriche","Keine kostenwirksamen Massnahmen.","Oberflächen neu streichen (< 25%).","Untergrund instandstellen (< 20%). Komplett neuer Anstrich.","Bestehende Anstriche vollständig entfernen. Untergrund ausbessern. Komplett neuer Anstrich."]
[null,"Tapeten",2,"Tapeten in gutem Zustand. Es sind keine losen Stellen sichtbar.\n","-","Tapeten lose, verschmutzt oder beschädigt. Untergrund in Ordnung.","Tapeten lose, verschmutzt oder beschädigt. Untergrund mit Rissen, Unebenheiten oder losen Stellen    (≤ 20%).\n","Tapeten","Keine kostenwirksamen Massnahmen.","-","Bestehende Tapeten entfernen. Wände neu tapezieren.","Bestehende Tapeten entfernen, Untergrund ausbessern und neu tapezieren."]
[null,"Holztäfer",3,"Täfer in gutem Zustand. Oberflächen sauber.","Täfer in gutem Zustand. Oberflächen verschmutzt oder abgenutzt.\n","Örtliche Schwindrisse und Beschädigungen. Oberflächen verschmutzt.\n","Täfer in schlechtem Zustand. Fugen offen, Schwindrisse und Beschädigungen sichtbar. Oberflächen verschmutzt.","Holztäfer","Keine kostenwirksamen Massnahmen.","Komplette Oberflächenbehandlung.","Teilersatz von Täfer.\nKomplette Oberflächenbehandlung.","Täfer ersetzen, inkl. Unterkonstruktion. Komplette Oberflächenbehandlung."]
[null,null,null,null,null,null,null," "]
["45","Gipsdecken",1,"Deckenverkleidung in gutem Zustand. Oberflächen sauber.","Oberflächen verschmutzt. Untergrund in gutem Zustand. Örtliche Haarrisse.","Oberflächen verschmutzt, örtliche Ablösungen und Risse.","Die Oberflächen sind stark verschmutzt und beschädigt. Untergrund in schlechtem Zustand, Unebenheiten, Ablösungen, Pilzbefall oder Risse.\n","Gipsdecken","Keine kostenwirksamen Massnahmen.","Oberflächen neu streichen und Risse ausbessern.","Ausbessern Untergrund, streichen der Oberflächen.","Neu erstellen Untergrund, streichen der Oberflächen (evtl.herabgehängte Decke)."]
[null,"Holztäfer (Decke)",2,"Täfer und Oberflächen in gutem Zustand.","Täfer in gutem Zustand, Oberflächen verschmutzt.","Täfer teilweise beschädigt, Oberflächen verschmutzt.\n","Täfer in schlechtem Zustand, Fugen offen, Oberflächen verschmutzt.","Holztäfer (Decke)","Keine kostenwirksamen Massnahmen.","Komplette Oberflächenbehandlung.","Teilersatz von Täfer, komplette Oberflächenbehandlung.","Täfer ersetzen inkl. Unterkonstruktion. Komplette Oberflächenbehandlung."]
[null,null,null,null,null,null,null," "]
["46","Küche",1,"Guter Allgemeinzustand. Kücheneinbauten und Geräte einwandfrei. Bedienungsarmaturen dicht und regulierbar. Elektrische Installationen genügend.\n","Decken und Wände verschmutzt. Plattenbeläge einwandfrei. Abnützung an den Bedienungselementen der Kücheneinbauten. Geräte einwandfrei. Bedienungsarmaturen dicht und regulierbar. Elektrische Installationen genügend.","Wände und Decken verschmutzt. Plattenbeläge einwandfrei. Bodenbeläge beschädigt. Kücheneinrichtung und Apparate veraltet oder abgenutzt. Bedienungsarmaturen dicht und regulierbar. Elektrische Installationen ungenügend.","Schlechter Allgemeinzustand. Plattenbeläge schadhaft, übrige Oberflächen verschmutzt oder beschädigt. Kücheneinrichtungen und Apparate veraltet bzw. defekt. Elektrische Installationen ungenügend.\n","Küche","Keine kostenwirksamen Massnahmen.","Anstrich auf Decken und Wänden. Richten oder Ersetzen der Bedienungselemente an den Kücheneinbauten.","Neue Küchenkombination ohne Veränderung der Anordnung. Ausbessern Bodenbeläge, streichen von Decken und Wänden. Neue elektrische Installation. Auf energiesparende Geräte achten.","Komplette Erneuerung des Raumes. Neue Küchenkombinationen mit Veränderung der Anordnung. Neue elektrische Installation. Auf energiesparende Geräte achten."]
[null,null,null,null,null,null,null," "]
["47","Bad-WC zusammen",1,"Raum in gutem Zustand. Ausrüstungsstandard ausreichend. Sanitäre Apparate intakt. Elektrische Instalationen genügend.","Decken- und Wandanstriche verschmutzt oder abgeblättert, Plattenbeläge einwandfrei. Sanitäre Apparate mit leichter Abnutzung. Fugen teilweise ausgebrochen oder undicht. Elektrische Installationen genügend.","Decken und Wandanstriche verschmutzt oder abgeblättert. Plattenbeläge teilweise gelöst. Fugen ausgebrochen oder undicht. Maximal zwei sanitäre Apparate beschädigt. Bedienungsarmaturen veraltet oder undicht. Elektrische Installationen genügend.","Schlechter Allgemeinzustand. Plattenbeläge schadhaft, übrige Oberflächen verschmutzt oder beschädigt. Ausrüstungsstandard ungenügend. Elektrische Installationen ungenügend.","Bad-WC zusammen","Keine kostenwirksamen Massnahmen.","Anstrich Decken und Wände. Elastische Fugen erneuern.","Auswechseln von maximal zwei sanitären Apparaten. Auswechseln der Armaturen.\nErneuern von Kittfugen. Ersetzen von einzelnen Platten. Anstrich Wände und Decken.","Komplette Erneuerung des Raumes. Neue Sanitäreinrichtungen mit Warmwasser-Durchflussbegrenzern. Neue elektrische Installationen."]
[null,"Bad-WC separat",2,"Raume in gutem Zustand. Ausrüstungsstandard ausreichend. Sanitäre Apparate intakt. Elektrische Installationen genügend.","Decken- und Wandanstriche verschmutzt oder abgeblättert, Plattenbeläge einwandfrei. Sanitäre Apparate mit leichter Abnutzung. Fugen teilweise ausgebrochen oder undicht. Elektrische Installationen genügend.","Decken und Wandanstriche verschmutzt oder abgeblättert. Plattenbeläge teilweise gelöst. Fugen ausgebrochen oder undicht. Maximal zwei sanitäre Apparate beschädigt. Bedienungsarmaturen veraltet oder undicht. Elektrische Installationen genügend.\n","Schlechter Allgemeinzustand. Plattenbeläge schadhaft, übrige Oberflächen verschmutzt oder beschädigt. Ausrüstungsstandard ungenügend. Elektrische Installationen ungenügend.\n","Bad-WC separat","Keine kostenwirksamen Massnahmen.","Anstrich Decken und Wände. Elastische Fugen erneuern.","Auswechseln von maximal zwei sanitären Apparaten. Auswechseln der Armaturen.\nErneuern von Kittfugen. Ersetzen von einzelnen Platten. Anstrich Wände und Decken.","Komplette Erneuerung der Räume. Neue Sanitäreinichtungen mit Warmwasser-Durchflussbegrenzern. Neue elektrische Installationen."]
[null,null,null,null,null,null,null," "]
["48","Schwerkraftbelüftung",1,"Luftersatz ausreichend. Keine Gerüche wahrnehmbar.","-","-","Belüftung des Raumes ungenügend, Gerüche und Feuchtigkeit.","Schwerkraftbelüftung","Keine kostenwirksamen Massnahmen.","-","-","Installieren einer individuell gesteuerten, mechanischen Lüftung in bestehenden oder neuen Kanälen. Elektrische Installationen."]
[null,"Mechanische Belüftung",2,"Luftersatz ausreichend. Keine Gerüche wahrnehmbar. Ventilatoren regulierbar und funktionsfähig.\n","-","-","Belüftung des Raumes ungenügend und schlecht regulierbar, Gerüche und Feuchtigkeit.","Mechanische Belüftung","Keine kostenwirksamen Massnahmen.","-","-","Installieren einer individuell gesteuerten, mechanischen Lüftung in bestehenden oder neuen Kanälen. Elektrische Installationen."]
[null,null,null,null,null,null,null," "]
["49","Gewerberäume",1,"Keine neuen Leitungsstränge durch Gewerberäume zu erwarten. Grundinstallationen der Gewerberäume in Ordnung.","Keine neuen Leitungsstränge durch Gewerberäume zu erwarten. Grundinstallation der Gewerberäume mangelhaft.\n","-","Neue Leitungsstränge durch Gewerberäume zu erwarten. Grundinstallation in schlechtem Zustand.\n","Gewerberäume","Keine kostenwirksamen Massnahmen.","Anpassungen und Reparaturen an bestehenden Installationen.","-","Neu erstellen der bestehenden Installation."]
[null,null,null,null,null,null,null," "]
["50","Gerüste und Baustelleneinrichtung",1,"Diagnosecode a und b dominieren. Zustand Fassade und Dach gut.\n","Diagnosecodes b und c dominieren. Zustand Fassade und Dach gut.","Diagnosecodes c und d dominieren. Erneuerungen im Fassadenbereich.\nDer Bewerter entscheidet, ob die Anhäufung von Folgecodes, welche Code c auslösen, die Umteilung in den Code d rechtfertigen.","Die Diagnosecodes c und d dominieren.\nFassade und Dach in schlechtem Zustand, grössere Abnutzung in allen Haustechniksystemen.","Gerüste und Baustelleneinrichtung","Keine Baustelleneinrichtung.","Massnahmen erfordern einfache Baustelleneinrichtung ohne Gerüst. (Dauer < 3 Monate)","Massnahmen erfordern grössere Baustelleneinrichtung und ein Gerüst. (Dauer < 5 Monate)","Massnahmen erfordern eine intensive Baustelleneinrichtung und ein Gerüst. (Dauer > 5 Monate)\n"]
[]
[]
[]
[]
[null,"Code ",null,"Massnahme "]
[]
[null,"a",1,"Unterhalt ",null,1]
[null,"b",2,"kleinere Instandsetzung ",null,2]
[null,"c",3,"grössere Instandsetzung ",null,3]
[null,"d",4,"Erneuerung (Ersatz) ",null,4]
[null,"s",null,"wertvermehren- de Massnahme "]

{"sheet":"Datenblätter","index":49,"n_rows":141,"n_cols":12,"rows_kept":141,"cut":false,"hidden":true,"merged":[]}
[]
["Element",null,"Typ","a","s","b","s","c","s","d","s","Geometrische koeffizient"]
[]
["01","-",0]
[null,"Umgebung",1,0,null,12,null,22,null,33,null,"GRU"]
["02","-"]
[null,"Mauerwerk mit Holzbalkendecken",1,0,null,"e",null,51,null,113,null,"FF"]
[null,"Betonkonstruktion ",2,0,null,"e",null,58,null,78]
["03","-"]
[null,"Verputzt",1,0,null,25,null,35,null,55,null,"FF"]
[null,"Sichtmauerwerk",2,0,null,18,null,51,null,76]
[null,"Vorgehängte Betonplatten",3,0,null,33,null,102,null,240]
[null,"Leichte vorgehängte Verkleidung",4,0,null,"e",null,84,null,257]
["04","-"]
[null,"Fassadendekoration",1,0,null,4,null,33,null,44,null,"FF"]
["05","-"]
[null,"Balkone,Loggien",1,0,null,890,null,1255,null,2583,null,"AW"]
["06","-"]
[null,"Gebäude bis 1940",1,0,null,"e",null,"e",null,103,null,"FF"]
[null,"Gebäude ab 1940",2,0,null,"e",null,"e",null,103,86]
["07","-"]
[null,"Kellerräume privat",1,0,null,10,null,35,null,54,null,"GRG"]
["08","-"]
[null,"Kellerräume allgemein",1,0,null,13,null,63,null,122,null,"GRG"]
["09","-"]
[null,"Kellerdecke Wärmedämmung",1,0,null,"e",null,"e",null,40,null,"GRG"]
["10","-"]
[null,"Tank im Keller",1,0,null,"e",null,3,null,6,null,"FW+FG"]
[null,"Tank in Erde",2,0,null,"e",null,8,null,13]
["11","-"]
[null,"ohne Warmwasser",1,0,null,1,null,"e",null,21,4,"FW+FG"]
[null,"mit Warmwasser",2,0,26,1,26,"e",null,26,0]
[null,"Fernwärme",3,0,null,2,null,11,null,27]
["12","-"]
[null,"Wärmeverteilung",1,0,null,214,null,306,null,779,null,"AW"]
["13","-"]
[null,"Versorgung Wasser,Gas",1,0,null,"e",null,"e",null,73,null,"AW"]
["14","-"]
[null,"Hochliegende Sammelleitungen",1,0,null,"e",null,197,null,877,null,"AW"]
[null,"Fallstränge und Grundleitungen",2,0,null,107,null,509,null,1985]
["15","-"]
[null,"Aussentüren und Tore",1,0,null,1,null,11,null,21,null,"GRG"]
["16","-"]
[null,"Kellerfenster",1,0,null,4,null,16,null,27,null,"GRG"]
["17","-"]
[null,"Treppenhaus,Wände",1,0,null,381,null,973,null,1308,null,"ATxAWG"]
["18","-"]
[null,"Treppen und Podeste",1,0,null,663,null,2517,null,6625,null,"ATxAWG"]
[null,"Holz-oder Stahltreppen",2,0,null,1319,null,5098,null,10520]
["19","-"]
[null,"Treppenhaus:Eingangstüre",1,0,null,285,null,1027,null,2520,null,"AT"]
["20","-"]
[null,"Wohnungstüren",1,0,null,242,null,"e",null,958,null,"AW"]
["21","-"]
[null,"Messung in Wohnung",1,0,null,"e",null,"e",null,15,3,"FW"]
[null,"Messung im Treppenhaus",2,0,null,"e",null,"e",null,10,3]
[null,"Messung im UG",3,0,null,"e",null,"e",null,7,3]
["22","-"]
[null,"Starkstrom:Gemeinanlagen",1,0,null,"e",null,2,null,4,null,"FW"]
["23","-"]
[null,"Schwachstrom",1,0,null,"e",null,209,618,428,618,"AW"]
["24","-"]
[null,"Aufzug",1,0,null,"e",null,2496,null,12396,null,"ATxAWG"]
["25","-"]
[null,"Tragwerk Dach",1,0,null,17,null,37,null,99,null,"GRG"]
["26","-"]
[null,"Steildach",1,0,null,17,null,87,null,114,20,"GRG"]
[null,"Flachdach begehbar",2,0,null,34,null,"e",null,160]
[null,"Flachdach nicht begehbar",3,0,null,25,null,"e",null,91]
["27","-"]
[null,"Dachbauten massiv",1,0,null,3,null,4,null,6,null,"GRG"]
["28","-"]
[null,"Dachaufbauten Glas",1,0,null,19,null,"e",null,58,null,"GRG"]
["29","-"]
[null,"Dachgauben",1,0,null,"e",null,67,null,124,null,"GRG"]
["30","-"]
[null,"Steildach,Dachgeschoss ausgebaut",1,0,null,"e",null,"e",null,95,null,"GRG"]
[null,"Steildach,Dachgeschoss nicht ausgebaut",2,0,null,"e",null,"e",null,54,-4]
[null,"Flachdach (Dämmung)",3,0,null,"e",null,8,null,13]
["31","-"]
[null,"Steildach",1,0,null,12,null,"e",null,31,null,"GRG"]
[null,"Flachdach",2,0,null,14,null,"e",null,53]
["32","-"]
[null,"Dachraum",1,0,null,"e",null,8,null,26,null,"GRG"]
["33","-"]
[null,"Elektroanlagen Wohnungen",1,0,null,"e",null,39,15,46,8,"FW"]
["34","-"]
[null,"Heizkörper",1,0,null,9,null,30,null,39,null,"FW"]
[null,"Boden-oder Deckenheizung",2,0,null,7,null,"e",null,70]
["35","-"]
[null,"Kaltwasserverteilung",1,0,null,214,null,"e",null,1596,null,"AW"]
["36","-"]
[null,"Mit zentraler Aufbereitung",1,0,null,214,null,"e",null,1549,null,"AW"]
[null,"Mit Einzelwassererwärmer",2,0,null,"e",null,1697,null,1874]
["37","-"]
[null,"Gasverteilung",1,0,null,380,null,"e",null,2123,685,"AW"]
["38","-"]
[null,"Entsorgungsleitung bis Kellerdecke",1,0,null,428,null,"e",null,1455,null,"AW"]
["39","-"]
[null,"Fenster",1,0,null,7,null,13,null,45,null,"FW"]
["40","-"]
[null,"Jalousien",1,0,null,5,null,10,null,19,null,"FW"]
[null,"Rolläden oder Lamellenstoren",2,0,null,4,null,18,null,24]
["41","-"]
[null,"Sonnenschutz",1,0,null,"e",null,2,null,6,5,"FW"]
["42","-"]
[null,"Türen,Innenausbauten",1,0,null,9,null,24,null,47,null,"FW"]
["43","-"]
[null,"Parkett",1,0,null,12,null,20,null,47,null,"FW"]
[null,"Kunststoff und textile Beläge",2,0,null,"e",null,16,null,31]
[null,"Keramik",3,0,null,15,null,"e",null,59]
["44","-"]
[null,"Anstriche",1,0,null,15,null,28,null,35,null,"FW"]
[null,"Tapeten",2,0,null,"e",null,40,null,45]
[null,"Holztäfer",3,0,null,35,null,97,null,177]
["45","-"]
[null,"Gipsdecken",1,0,null,11,null,31,null,52,null,"FW"]
[null,"Holztäfer (Decke)",2,0,null,32,null,37,null,72]
["46","-"]
[null,"Küche",1,0,null,1902,null,6548,null,7948,null,"AW"]
["47","-"]
[null,"Bad-WC zusammen",1,0,null,998,null,2642,null,8761,null,"AW"]
[null,"Bad-WC separat",2,0,null,1198,null,4069,null,10446]
["48","-"]
[null,"Schwerkraftbelüftung",1,0,null,"e",null,"e",null,1911,null,"AW"]
[null,"Mechanische Belüftung",2,0,null,"e",null,"e",null,2125]
["49","-"]
[null,"Gewerberäume",1,0,null,80,null,"e",null,236,null,"FG"]
["50","-"]
[null,"Gerüste und Baustelleneinrichtung",1,0,null,9,null,40,null,63,null,"FF"]
[]
[]
[]
[]
["Zustand ","Code ",null,"Massnahme ",null,null,"Dringlichkeit "]
["-","-",null,"-",null,null,"-","-","-"]
["gut","a",1,"Unterhalt ",null,null,"unterhalten ",1,"a"]
["leichte Abnutzung ","b",2,"kleinere Instandsetzung ",null,null,"überwachen ",2,"b"]
["grössere Abnutzung ","c",3,"grössere Instandsetzung ",null,null,"eingreifen ",3,"c"]
["Ende Lebensdauer","d",4,"Erneuerung (Ersatz) ",null,null,"sofort handeln ",4,"d"]
["Spezialcode ","s",null,"wertvermehren- de Massnahme ",null,null,"fakultativ "]

{"sheet":"Baupreisindex","index":50,"n_rows":66,"n_cols":6,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,0,0,1],[45,4,65,4],[45,5,65,5]]}
["Stichtag",null,"Index","Veränderung zum Vorjahr"]
[1977,"1. April",100]
[1978,"1. April",103.1,{"$f":"C3-C2","v":3.0999999999999943}]
[1979,"1. April",106.6,{"$f":"C4-C3","v":3.5}]
[1980,"1. April",116.5,9.9000000000000057]
[1981,"1. April",127,10.5]
[1982,"1. April",135.6,8.5999999999999943]
[1983,"1. April",130.1,-5.5]
[1984,"1. April",130.1,0]
[1985,"1. April",132.9,2.8000000000000114]
[1986,"1. April",136.9,4]
[1987,"1. April",139.6,2.6999999999999886]
[1988,"1. April",145.69999999999999,6.0999999999999943]
[1989,"1. April",153.4,7.7000000000000171]
[1990,"1. April",166.7,13.299999999999983]
[1991,"1. April",176.9,10.200000000000017]
[1992,"1. April",175.7,-1.2000000000000171]
[1993,"1. April",167.7,-8]
[1994,"1. April",165.6,-2.0999999999999943]
[1995,"1. April",169.7,4.0999999999999943]
[1996,"1. April",167.2,-2.5]
[1997,"1. April",164.5,-2.6999999999999886]
[1998,"1. April",163.80000000000001,-0.69999999999998863]
[1999,"1. April",165.9,2.0999999999999943]
[2000,"1. April",172.2,6.2999999999999829]
[2001,"1. April",180.4,8.2000000000000171]
[2002,"1. April",180.2,-0.20000000000001705]
[2003,"1. April",174.6,-5.5999999999999943]
[2004,"1. April",176.2,1.5999999999999943]
[2005,"1. April",180.5,4.3000000000000114]
[2006,"1. April",183.4,2.9000000000000057]
[2007,"1. April",191.7,8.2999999999999829]
[2008,"1. April",199.3,7.6000000000000227]
[2009,"1. April",200.1,0.79999999999998295]
[2010,"1. April",202.4,2.3000000000000114]
[2011,"1. April",205.8,3.4000000000000057]
[2012,"1. April",207.2,1.3999999999999773]
[2013,"1. April",206,-1.1999999999999886]
[2014,"1. April",207,1]
[2015,"1. April",204.5,-2.5]
[2016,"1. April",200.8,-3.6999999999999886]
[2017,"1. April",200.8,0]
[2018,"1. April",201.3,0.5]
[2019,"1. April",203.1,1.7999999999999829]
[2020,"1. April",203,-9.9999999999994316E-2]
[2021,"1. April",{"$f":"C45+D46","v":204.54},{"$f":"$F$46","v":1.5400000000000005},"Prognose aufgrund Durchschnitt letzer 20 Jahre",{"$f":"AVERAGE(D26:D45)","v":1.5400000000000005}]
[2022,"1. April",{"$f":"C46+D47","v":206.07999999999998},{"$f":"$F$46","v":1.5400000000000005}]
[2023,"1. April",207.61999999999998,1.5400000000000005]
[2024,"1. April",211.7,1.5400000000000005]
[2025,"1. April",213.23999999999998,1.5400000000000005]
[2026,"1. April",214.77999999999997,1.5400000000000005]
[2027,"1. April",216.31999999999996,1.5400000000000005]
[2028,"1. April",217.85999999999996,1.5400000000000005]
[2029,"1. April",{"$f":"C53+D54","v":219.39999999999995},1.5400000000000005]
[2030,"1. April",220.93999999999994,1.5400000000000005]
[2031,"1. April",222.47999999999993,1.5400000000000005]
[2032,"1. April",224.01999999999992,1.5400000000000005]
[2033,"1. April",225.55999999999992,1.5400000000000005]
[2034,"1. April",227.09999999999991,1.5400000000000005]
[2035,"1. April",228.6399999999999,1.5400000000000005]
[2036,"1. April",230.17999999999989,1.5400000000000005]
[2037,"1. April",231.71999999999989,1.5400000000000005]
[2038,"1. April",233.25999999999988,1.5400000000000005]
[2039,"1. April",234.79999999999987,1.5400000000000005]
[2040,"1. April",236.33999999999986,1.5400000000000005]
[2041,"1. April",237.87999999999985,1.5400000000000005]

{"sheet":"Schwierigkeitsgrad","index":51,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Grösse der Wohnunüberbauung","Baubedingungen","Zugänglichkeit","Koeffizient für den Schwierigkeitsgrad"]
[]
["Weniger als 10 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht und ohne Lagerplatz",1.18]
["Weniger als 10 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.17]
["Weniger als 10 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang gut, mit Lagerplatz",1.1599999999999999]
["Weniger als 10 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht und ohne Lagerplatz",1.1499999999999999]
["Weniger als 10 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1399999999999999]
["Weniger als 10 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang gut, mit Lagerplatz",1.1299999999999999]
["Weniger als 10 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang schlecht und ohne Lagerplatz",1.1299999999999999]
["Weniger als 10 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1200000000000001]
["Weniger als 10 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang gut, mit Lagerplatz",1.1100000000000001]
["10-20 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht und ohne Lagerplatz",1.17]
["10-20 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1599999999999999]
["10-20 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang gut, mit Lagerplatz",1.1499999999999999]
["10-20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht und ohne Lagerplatz",1.1399999999999999]
["10-20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1299999999999999]
["10-20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang gut, mit Lagerplatz",1.1200000000000001]
["10-20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang schlecht und ohne Lagerplatz",1.1200000000000001]
["10-20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1100000000000001]
["10-20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang gut, mit Lagerplatz",1.1000000000000001]
["Mehr 20 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht und ohne Lagerplatz",1.1599999999999999]
["Mehr 20 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1399999999999999]
["Mehr 20 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang gut, mit Lagerplatz",1.1299999999999999]
["Mehr 20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht und ohne Lagerplatz",1.1299999999999999]
["Mehr 20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.1100000000000001]
["Mehr 20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang gut, mit Lagerplatz",1.1000000000000001]
["Mehr 20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang schlecht und ohne Lagerplatz",1.1000000000000001]
["Mehr 20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)",1.0900000000000001]
["Mehr 20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang gut, mit Lagerplatz",1.08]
[]
[]
["Weniger als 10 Wohnungen","Mehr als 4 Stockwerke und während der Instandsetzung bewohnt","Zugang schlecht und ohne Lagerplatz"]
["10-20 Wohnungen","Mehtr als 4 Stockwerke oder während der Instandsetzung bewohnt (eine der Bedingungen erfüllt)","Zugang schlecht oder ohne Lagerplatz (eine der Bedingungen erfüllt)"]
["Mehr 20 Wohnungen","Weniger als 4 Stockwerke oder während der Instandsetzung unbewohnt","Zugang gut, mit Lagerplatz"]

{"sheet":"Listen","index":52,"n_rows":80,"n_cols":2,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
[]
["Bauteile difinieren"]
[]
[]
["Balkon","Ja"]
[null,"Nein"]
[]
["Lüftung","Ja"]
[null,"Nein"]
[]
["Transportanlagen (Lift)","Ja"]
[null,"Nein"]
[]
[]
["Dachform","Flachdach"]
[null,"Steildach"]
[]
[]
["Einbauten zu Dach","Ja"]
[null,"Nein"]
[]
[]
[]
["Einbauschränke in Wohnungen","Ja"]
[null,"Nein"]
[]
[]
[]
["Mieterspiegel"]
[]
["Zuordnung","B"]
[null,"E"]
[null,"A"]
[null," "]
["Nutzung","Wohnen"]
[null,"Einstellplätze"]
[null,"Abstellplätze"]
[]
["Etage",-3]
[null,-2]
[null,-1]
[null,0]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[]
[]
["Leerstand"]
[null,"Leer"]
[]
[]
[]
["Quantile (Marktmiete)"]
[null,0.1]
[null,0.25]
[null,0.5]
[null,0.75]
[null,0.9]
[]
[]
["DCF"]
[null,"Ja"]
[null,"Nein"]

{"sheet":"Daten FPRE","index":53,"n_rows":145,"n_cols":54,"rows_kept":145,"cut":false,"hidden":true,"merged":[[10,22,11,22],[10,23,10,27],[10,28,10,32],[9,23,9,32]]}
["FPRE_TYP","Name"]
[1,"Top-Standorte"]
[2,"Grosszentrale Agglomerationen"]
[3,"Andere Agglomerationen"]
[4,"Touristische Gebiete"]
[5,"Ländlicher Raum"]
[]
[]
[]
["Verteilung der Marktmieten (CHF/m²a netto), 4-4.5 Zimmer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FPRE-Raumtyp","Verteilung der Marktmieten (Angebotsdaten) CHF/m2a",null,null,null,null,null,null,null,null,null,"Diskontierungssatz","Leerstand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neubau (Quantil)",null,null,null,null,"Altbau (Quantil)",null,null,null,null,"MWW-Nutzung","∅ 2015-2020"]
[null,"Transaktionsdaten Neubau",null,null,null,null,null,"Transaktionsdaten Altbau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B21","v":0.1},{"$f":"C21","v":0.25},0.5,0.75,0.9,{"$f":"H21","v":0.1},{"$f":"I21","v":0.25},0.5,0.75,0.9]
["FPRE_TYP",0.1,0.25,0.5,0.75,0.9,null,0.1,0.25,0.5,0.75,0.9,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"Top-Standorte"},{"$f":"B22","v":248.85477359088037},{"$f":"C22","v":300.28212476250752},334.86848216170551,373.82790584758203,432.2670413763982,{"$f":"H22","v":141.14743269684917},{"$f":"I22","v":269.03671277241807},300.87180352202978,337.96744416706076,393.6109051346067,{"$f":"B34","v":2.5073662127929015E-2},{"$f":"I79","v":4.938220275242604E-3}]
[1,243.28846580113964,272.25496833438859,291.56597002322121,312.35582963901174,343.5406190626976,null,177.85980871736061,223.77451521489783,254.41819040550587,284.01352202955303,328.40651946562355,null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"Grosszentrale Agglomerationen"},{"$f":"B23","v":206.99695145443994},{"$f":"C23","v":240.31386438065834},{"$f":"D23","v":262.52513966480416},{"$f":"E23","v":285.00897418609077},318.73472596802219,{"$f":"H23","v":146.65614533842233},209.6444964561106,229.6877482669999,252.05097749045959,285.59582132564918,{"$f":"B35","v":2.8406007994606002E-2},{"$f":"I80","v":1.1140295419192786E-2}]
[2,206.37904546330168,224.45751300327467,236.5098246965901,255.87406280100166,284.92041995761883,null,171.29315756678903,196.29473790793713,212.96245813536905,230.39642417633826,256.54737323779176,null,null,null,null,null,null,null,null,null,null,"Andere Agglomerationen",178.89477549156484,209.12838757752411,229.35844430556395,251.0761684534429,283.65275467525873,117.45759772221247,185.52619673780566,204.96360566214122,225.33092764245313,255.86252604728406,2.8562409259170536E-2,1.5102459696773304E-2]
[3,177.85396375174412,197.64486899668432,210.83880582664486,225.97291235998514,248.67407215999495,null,141.96332273478671,167.71746964144779,184.88690091255546,201.57422432995847,226.6052094560641,null,null,null,null,null,null,null,null,null,null,"Touristische Gebiete",169.22229446308734,205.51022651006724,229.70218120805364,259.17199664429552,303.3767197986582,167.4574384236455,189.59883743842394,221.10738916256201,261.00677832512378,320.85586206896596,3.7282005033557081E-2,1.564535806209769E-2]
[4,191.29964345637612,213.64502516778546,228.54194630872479,245.73497483221496,271.52451761744993,null,154.56591133004943,182.81533004926135,201.64827586206917,223.26035467980302,255.67847290640421,null,null,null,null,null,null,null,null,null,null,"Ländlicher Raum",159.81582803553474,185.51775553451986,202.67004824383997,221.98423193111185,250.95550746202042,156.72370542194363,163.67541208791459,182.64757412399385,208.41192515033089,240.92050850094162,3.8340897921458193E-2,1.5825878151498263E-2]
[5,165.92604941611856,184.21183732359856,196.40236259525221,211.42003381577709,233.94654064656316,null,137.49384719054945,159.93953555878534,174.9033278042761,190.69759796807557,214.38900321377432]
[]
[null,"Angebotsdaten Neubau",null,null,null,null,null,"Angebotsdaten Altbau"]
["FPRE_TYP",0.1,0.25,0.5,0.75,0.9,null,0.1,0.25,0.5,0.75,0.9]
[1,248.85477359088037,300.28212476250752,334.86848216170551,373.82790584758203,432.2670413763982,null,141.14743269684917,269.03671277241807,300.87180352202978,337.96744416706076,393.6109051346067]
[2,206.99695145443994,240.31386438065834,262.52513966480416,285.00897418609077,318.73472596802219,null,146.65614533842233,209.6444964561106,229.6877482669999,252.05097749045959,285.59582132564918]
[3,178.89477549156484,209.12838757752411,229.35844430556395,251.0761684534429,283.65275467525873,null,117.45759772221247,185.52619673780566,204.96360566214122,225.33092764245313,255.86252604728406]
[4,169.22229446308734,205.51022651006724,229.70218120805364,259.17199664429552,303.3767197986582,null,167.4574384236455,189.59883743842394,221.10738916256201,261.00677832512378,320.85586206896596]
[5,159.81582803553474,185.51775553451986,202.67004824383997,221.98423193111185,250.95550746202042,null,156.72370542194363,163.67541208791459,182.64757412399385,208.41192515033089,240.92050850094162]
[]
["Altbau: Objekte mit Baujahr vor 2013."]
["Quelle: IMBAS Fahrländer Partner. Datenstand: 31. März 2021"]
[]
["Diskontierungssatz MWG-Nutzung"]
[]
["FPRE_TYP","Disk. MWG"]
[1,2.5073662127929015E-2]
[2,2.8406007994606002E-2]
[3,2.8562409259170536E-2]
[4,3.7282005033557081E-2]
[5,3.8340897921458193E-2]
[]
["Anmerkung: netto, real (Neubau, durchschnittlicher Standard und durchschnittliche Mikrolage)"]
["Quelle: IMBAS Fahrländer Partner. Datenstand: 31. März 2021"]
[]
[]
["Gemeindedaten"]
[null,"Anmerkung: Die Werte für das Jahr 2020 sind provisorisch."]
[null,"Quelle: BFS."]
[]
["Leerstand (absolut)"]
["FPRE_TYP",null,2015,2016,2017,2018,2019,2020]
[1,null,3559,4183,4490,5221,5726,6507]
[2,null,4797,5373,5444,6688,6873,7529]
[3,null,18899,20931,23592,25821,29999,34847]
[4,null,1424,2356,3086,3358,3522,3360]
[5,null,11744,12512,13864,15430,18154,20051]
[null,"Quelle: BFS."]
[]
[]
["Leerstehende Wohnungen Neubau"]
["FPRE_TYP",null,2015,2016,2017,2018,2019,2020]
[1,null,349,618,604,765,668,582]
[2,null,1006,1079,1025,1155,1188,1292]
[3,null,2797,3486,3453,3894,4930,4754]
[4,null,336,437,481,497,497,356]
[5,null,1641,1779,2142,2457,2766,3164]
[null,"Quelle: BFS."]
[]
[]
["Wohnungsbestand"]
["FPRE_TYP",null,2015,2016,2017,2018,2019,2020]
[1,null,975739,983147,993647,1004248,1012520,1024030]
[2,null,529195,536082,543615,551752,558073,565966]
[3,null,1635217,1657420,1681091,1708291,1727183,1750137]
[4,null,175402,178156,180339,183787,184510,186072]
[5,null,919353,934623,953154,972751,987212,1002697]
[]
[]
[]
["FPRE_TYP",null,2015,2016,2017,2018,2019,2020]
[1,null,{"$f":"C50/C70","v":3.6474917985239905E-3},4.2547045355374119E-3,4.5187073477804488E-3,5.1989150090415914E-3,5.655196934381543E-3,6.3543060261906387E-3,{"$f":"AVERAGE(C79:H79)","v":4.938220275242604E-3}]
[2,null,9.0647114957624324E-3,1.0022720404714204E-2,1.0014440366803712E-2,1.212138786991257E-2,1.2315593121330005E-2,1.330291925663379E-2,{"$f":"AVERAGE(C80:H80)","v":1.1140295419192786E-2}]
[3,null,1.1557487477197216E-2,1.2628663826911706E-2,1.4033743562960006E-2,1.5115106267023592E-2,1.736874436582574E-2,1.9911012680721565E-2,1.5102459696773304E-2]
[4,null,8.1184935177478022E-3,1.3224365163115473E-2,1.7112216436821762E-2,1.8271150843095541E-2,1.9088396292883853E-2,1.8057526118921707E-2,1.564535806209769E-2]
[5,null,1.2774200986998465E-2,1.3387216021861222E-2,1.4545393504092728E-2,1.5862229902616393E-2,1.8389160585568248E-2,1.9997067907852523E-2,1.5825878151498263E-2]
[]
[]
[]
[]
["Insertionszeiten"]
[]
["Insertionszeiten (Tage)"]
["FPRE_TYP","2014:2","2014:3","2014:4","2015:1","2015:2","2015:3","2015:4","2016:1","2016:2","2016:3","2016:4","2017:1","2017:2","2017:3","2017:4","2018:1","2018:2","2018:3","2018:4","2019:1","2019:2","2019:3","2019:4","2020:1"]
[1,24.333333333333332,27.666666666666668,31.333333333333332,30,28,29.666666666666668,33,32.666666666666664,29,34.666666666666664,33,33,29.666666666666668,32,33.666666666666664,32.666666666666664,28.666666666666668,28.333333333333332,32.333333333333336,26.333333333333332,27.666666666666668,27.666666666666668,31,27.333333333333332]
[2,27.666666666666668,28.666666666666668,35.166666666666664,32.333333333333336,34,36.666666666666664,40.333333333333336,36.666666666666664,35.333333333333336,38.666666666666664,41.333333333333336,37,36,37,42.333333333333336,39,38.666666666666664,34.666666666666664,42,31.333333333333332,34.666666666666664,34,41.666666666666664,36.666666666666664]
[3,33,36.333333333333336,40.833333333333336,38,39.666666666666664,44.333333333333336,48.333333333333336,44.666666666666664,41,44.666666666666664,46,42,40,43.833333333333336,48.666666666666664,46.666666666666664,42.333333333333336,41.666666666666664,47,37.333333333333336,39.666666666666664,43.666666666666664,48.666666666666664,45.333333333333336]
[4,48.666666666666664,48.666666666666664,57,56.666666666666664,55.333333333333336,54.666666666666664,48.333333333333336,53,46.333333333333336,67.666666666666671,63,56,58.666666666666664,52.333333333333336,48.666666666666664,50.666666666666664,45,48.666666666666664,44.166666666666664,43.5,37.166666666666664,37,47,48]
[5,33,37,40.833333333333336,37.333333333333336,38.666666666666664,41.666666666666664,44.666666666666664,42.333333333333336,38,44.333333333333336,43.333333333333336,39.666666666666664,40.333333333333336,42,46.333333333333336,44.333333333333336,41,37.333333333333336,42.666666666666664,36,36.333333333333336,40.666666666666664,44.666666666666664,39.666666666666664]
["Quelle: Angebotsdaten aus Immobilienportalen, Datenaufbereitung durch Fahrländer Partner."]
[]
[]
["Anzahl Inserate (Indexiert, 2. Quartal 2014 = 100)"]
["FPRE_TYP","2014:2","2014:3","2014:4","2015:1","2015:2","2015:3","2015:4","2016:1","2016:2","2016:3","2016:4","2017:1","2017:2","2017:3","2017:4","2018:1","2018:2","2018:3","2018:4","2019:1","2019:2","2019:3","2019:4","2020:1"]
[1,100,101.80572619978405,92.442011988532713,91.913325142410372,102.58386388175286,112.0853345247403,112.30500018615733,118.6753043672512,134.64388100822813,145.22506422428236,133.59395360959081,131.60579321642652,130.44044826687519,133.92159052831454,127.30928180498157,120.98179381213001,125.80885364309913,130.26546036710226,129.62135597006591,127.96827878923266,129.76655869540937,127.84169179790757,125.06794742916715,119.5874753341524]
[2,100.00000000000001,108.92065672014482,102.93401585617077,104.5383606966727,110.23784256195765,121.61807853174355,117.04226231350272,122.57319433173106,133.19807728322616,142.54322991447654,137.499219676634,141.40083650664835,143.57325675760032,159.07360009988139,152.48142830388912,150.25594606404894,155.91485111430177,163.92409014295524,161.21480741619328,157.70647356264436,163.35601473250514,169.23653161870277,162.34471565016543,153.51145514701292]
[3,100,103.70586405350754,98.868408772748481,100.01166588894074,109.44353709752683,117.73020687509722,115.44758127235961,120.06144034842121,134.45131435682063,146.54495255871834,142.09636024265049,143.30377974801681,150.42191631668999,162.17335510965935,160.65290091771658,154.34457147301291,163.18439881785656,172.5141934982112,180.43241561673665,184.93933737750817,201.82571161922539,203.45504744128169,199.89889562918026,188.77741483901073]
[4,100,119.26182237600925,109.74625144175317,115.68627450980391,121.68396770472897,134.94809688581316,131.31487889273356,135.58246828143021,177.16262975778545,209.97693194925029,168.39677047289507,176.58592848904266,175.20184544405996,187.08189158016148,162.39907727797001,141.92618223760093,158.65051903114187,161.76470588235293,157.61245674740485,150.11534025374854,181.2572087658593,186.90888119953863,177.33564013840831,157.03575547866203]
[5,99.999999999999986,105.94303398475557,105.87426213536592,112.13250042982406,121.59436070835004,127.37119605708062,125.34815748753512,129.74382486102354,151.38403346896672,166.43360651040175,156.77689265860508,166.61699810877414,174.74353831165109,186.91615565361911,182.59499111696948,176.8152902745143,182.45744741819018,191.1714138346037,199.27789558140867,204.08619405123505,224.133188148318,227.6864003667832,225.50862513611099,212.45916671442492]
["Quelle: Angebotsdaten aus Immobilienportalen, Datenaufbereitung durch Fahrländer Partner."]
[]
[]
[]
["Marktmietenindizes FPRE"]
[]
["MWG Altbau"]
["FPRE_TYP","2008:1","2008:2","2008:3","2008:4","2009:1","2009:2","2009:3","2009:4","2010:1","2010:2","2010:3","2010:4","2011:1","2011:2","2011:3","2011:4","2012:1","2012:2","2012:3","2012:4","2013:1","2013:2","2013:3","2013:4","2014:1","2014:2",null,"2014:3","2014:4","2015:1","2015:2",null,"2015:3","2015:4","2016:1","2016:2","2016:3","2016:4","2017:1","2017:2","2017:3","2017:4","2018:1","2018:2","2018:3","2018:4","2019:1","2019:2","2019:3","2019:4","2020:1"]
[1,100,101.84826147033361,104.17222721106396,107.51424042510548,109.51995430843017,113.85290213003445,116.33485857805647,118.77719130101264,116.4291684817188,114.29818890964036,111.46439773027332,108.86103619746052,106.24811718299395,104.90925541117143,105.18534804142958,105.80832415465424,107.22971177740889,108.35696873800934,108.86888741712703,109.59625675370701,110.09887817112319,111.21797463259468,111.11911276588562,110.39665572995763,111.67787577055826,111.80887759805019,null,113.44100622811915,113.79778332979954,116.52855807832721,119.04021203372839,null,120.02631594539564,120.30509823808154,122.91526059211837,124.4427556017522,125.54004169704126,122.91245169112825,121.34288619546113,120.8181435901035,120.68709364387159,121.78345756948734,121.31610200369244,121.86365920175696,121.28667216783255,121.69055338562482,121.35176491796604,121.61060589521485,121.08821398926862,121.67667571820549,123.04473588783829]
[2,100,101.43736143309525,102.29587578930439,104.03115676542826,104.20541966307742,107.54302916100796,109.45841416067901,111.80060398313793,110.59809654057744,110.39266006271664,109.36156809019496,108.42349902423258,106.89968175984154,106.36011655786824,106.70737054014558,107.20329389824559,108.62703135735109,110.79194556855025,111.01604513686964,111.47992799820175,111.06056175615355,112.76706950593346,113.64871488786309,112.93056258622433,113.65070345981177,112.33850669080988,null,113.20974396032449,112.90295100317564,115.45524611645567,117.52856626189264,null,118.20318711420333,118.07248086617885,120.54822006494287,122.10661544983138,123.42056453924306,121.52032067658011,120.56203556913987,120.03481976028256,119.57163649605076,121.02452432060996,121.24078783429978,122.18088777791793,121.16320831596484,121.04000787980111,120.33329725341615,120.55620146705574,119.95846147036337,120.34718882565994,121.32754946427102]
[3,100,97.021626361110791,94.237293412495134,93.909365018784868,92.652692754058236,95.612395141338382,97.672859268974207,100.1975677087474,99.398219075845176,99.225278799115202,98.341684220796154,97.393139400657276,96.123107381176155,95.678190915926777,96.206412566798818,96.890633388313276,98.397243218915492,100.19334799949384,100.61916692280433,101.18539090197976,101.11627415237486,102.27164999080863,102.84405680207168,102.65086489830891,104.0815614586149,103.62040342385262,null,104.62936719540805,104.19172907405901,105.79162413608522,107.29852130203415,null,107.95303626889317,108.40393861341433,110.42972878986814,111.57653363316001,112.38864952859966,110.63963839296032,109.37442649469106,108.3965199850161,107.65121419753108,108.8691958717082,109.21060259561489,109.98205324414937,108.81535178730046,108.36712929634741,107.5462095191137,107.77760064375366,107.2273868164815,107.45539600306024,108.14610403725824]
[4,100,102.72886136833385,100.14444338315688,101.67534063594961,93.077695410086207,97.595919576620915,102.52410661661639,107.20214626258142,106.71899093555078,107.72239022477498,108.91981322616084,110.41922695130694,108.85859743206517,108.1747365864419,108.36309007885454,108.54960363111428,108.71497021019923,106.6012587661471,103.99115431131419,101.02647671479811,98.518915105776955,98.088308099676283,98.622060691831066,100.64582742301913,101.58138911835117,98.755369668413195,null,96.095051969933081,93.896155177775867,97.409439030993482,103.69448836001304,null,111.13496632782115,116.10110600459745,119.88644306446487,120.28017181068397,120.46886812932762,120.29806951998273,121.76496781629913,127.3859398637145,130.47747410188396,128.62449271009368,121.43736527480972,114.57821099912972,110.05165303002904,107.46953653648963,105.33134673302017,106.55710880604791,105.9418445144418,104.78309345743709,102.1468627992336]
[5,100,98.532896391367743,95.741870267955491,96.59318136737609,93.662726902587224,97.394420668346285,100.11821600384206,103.06339265996506,102.58756852537347,102.30973505847039,101.33829639648393,100.39182970718747,99.397657472846092,99.211801844767891,99.770378658350978,100.21913939121008,100.94821847793797,101.93146082749013,101.86108503461692,102.49967660485515,102.41725195013686,103.95458528438887,105.25132422666915,105.33699593581882,106.36025571164855,104.80628648566073,null,105.23621318190173,104.05215796211534,105.28763485313794,106.3593299287641,null,107.16650567164443,107.85005530457961,110.84567310657299,112.92887936709376,114.34100650593736,112.87920507772064,112.26800309616881,112.06954118720118,111.43488270891697,112.12728826759748,111.94755282308809,112.24683516882514,110.58164570235242,110.68062675116458,110.75038110734228,111.99802735756545,111.42940293924381,111.49805807271044,111.70574361629895]
[]
["FPRE_TYP"]
[1,null,{"$f":"C115-B115","v":1.8482614703336111},{"$f":"D115-C115","v":2.323965740730344},{"$f":"E115-D115","v":3.3420132140415291},2.0057138833246881,4.3329478216042787,2.481956448022018,2.4423327229561664,-2.3480228192938313,-2.130979572078445,-2.8337911793670401,-2.6033615328127979,-2.6129190144665699,-1.338861771822522,0.27609263025814812,0.62297611322466651,1.4213876227546507,1.1272569606004481,0.51191867911768441,0.72736933657998293,0.50262141741617938,1.1190964614714858,-9.8861866709057722E-2,-0.72245703592798804,1.2812200406006298,0.13100182749192868,null,{"$f":"AC115-AA115","v":1.6321286300689621},0.35677710168039312,2.730774748527665,2.5116539554011865,null,{"$f":"AH115-AF115","v":0.98610391166724298},0.2787822926859036,2.6101623540368308,1.5274950096338245,1.0972860952890642,-2.6275900059130066,-1.5695654956671206,-0.52474260535763051,-0.13104994623191146,1.0963639256157478,-0.46735556579490378,0.54755719806452419,-0.57698703392441075,0.40388121779227504,-0.33878846765878734,0.25884097724880917,-0.52239190594622187,0.58846172893686344,1.3680601696327983,null,{"$f":"MEDIAN(B122:AZ122)","v":0.5297379385911043}]
[2,null,{"$f":"C116-B116","v":1.4373614330952478},0.85851435620914174,1.7352809761238746,0.17426289764915737,3.3376094979305435,1.9153849996710477,2.3421898224589199,-1.2025074425604885,-0.20543647786080044,-1.0310919725216792,-0.93806906596238093,-1.5238172643910417,-0.53956520197330349,0.34725398227733706,0.49592335810001487,1.4237374591054959,2.1649142111991608,0.22409956831938871,0.46388286133210954,-0.4193662420481985,1.7065077497799166,0.88164538192962993,-0.7181523016387672,0.7201408735874395,-1.3121967690018863,null,{"$f":"AC116-AA116","v":0.87123726951460867},-0.30679295714884347,2.5522951132800245,2.0733201454369663,null,{"$f":"AH116-AF116","v":0.6746208523106958},-0.13070624802448094,2.4757391987640176,1.558395384888513,1.313949089411679,-1.900243862662947,-0.95828510744024697,-0.52721580885730646,-0.46318326423180167,1.4528878245591983,0.21626351368982455,0.94009994361815075,-1.0176794619530938,-0.123200436163728,-0.70671062638496096,0.22290421363959467,-0.59773999669236844,0.38872735529656666,0.98036063861107436,null,{"$f":"MEDIAN(B123:AZ123)","v":0.36799066878695186}]
[3,null,-2.9783736388892095,-2.7843329486156563,-0.32792839371026616,-1.2566722647266317,2.9597023872801458,2.0604641276358251,2.5247084397731925,-0.79934863290222324,-0.17294027672997458,-0.8835945783190482,-0.94854482013887775,-1.2700320194811212,-0.44491646524937778,0.52822165087204098,0.68422082151445807,1.5066098306022155,1.7961047805783465,0.42581892331048721,0.5662239791754331,-6.9116749604901884E-2,1.1553758384337698,0.57240681126305049,-0.19319190376276651,1.4306965603059894,-0.46115803476227768,null,{"$f":"AC117-AA117","v":1.0089637715554289},-0.43763812134903901,1.5998950620262065,1.5068971659489279,null,{"$f":"AH117-AF117","v":0.65451496685902555},0.45090234452115396,2.0257901764538104,1.1468048432918749,0.81211589543964635,-1.7490111356393356,-1.2652118982692571,-0.97790650967496617,-0.74530578748502307,1.2179816741771248,0.34140672390668669,0.77145064853448275,-1.1667014568489122,-0.44822249095304301,-0.82091977723371201,0.23139112463995559,-0.55021382727215951,0.22800918657874547,0.69070803419799631,null,{"$f":"MEDIAN(B124:AZ124)","v":0.28639892427332114}]
[4,null,2.7288613683338525,-2.5844179851769695,1.5308972527927267,-8.5976452258634026,4.5182241665347078,4.9281870399954784,4.6780396459650291,-0.48315532703064434,1.0033992892242054,1.1974230013858573,1.4994137251460984,-1.5606295192417718,-0.68386084562327198,0.1883534924126451,0.18651355225973987,0.1653665790849459,-2.1137114440521287,-2.6101044548329071,-2.9646775965160828,-2.5075616090211525,-0.43060700610067215,0.53375259215478366,2.0237667311880614,0.9355616953320407,-2.8260194499379736,null,{"$f":"AC118-AA118","v":-2.6603176984801138},-2.198896792157214,3.5132838532176152,6.2850493290195573,null,{"$f":"AH118-AF118","v":7.440477967808107},4.966139676776308,3.7853370598674161,0.39372874621909659,0.18869631864365033,-0.17079860934488522,1.4668982963164012,5.6209720474153642,3.0915342381694586,-1.85298139179028,-7.1871274352839549,-6.8591542756799981,-4.5265579691006792,-2.5821164935394165,-2.1381898034694586,1.2257620730277381,-0.61526429160610974,-1.1587510570047073,-2.6362306582034876,null,{"$f":"MEDIAN(B125:AZ125)","v":0.17594006567234288}]
[5,null,-1.4671036086322573,-2.7910261234122515,0.85131109942059879,-2.9304544647888662,3.7316937657590614,2.7237953354957796,2.945176656122996,-0.47582413459159056,-0.27783346690307553,-0.97143866198646833,-0.94646668929645728,-0.99417223434137725,-0.18585562807820111,0.55857681358308753,0.44876073285909968,0.7290790867278929,0.98324234955215672,-7.0375792873207388E-2,0.63859157023823343,-8.2424654718295187E-2,1.5373333342520112,1.2967389422802853,8.5671709149664821E-2,1.0232597758297288,-1.5539692259878137,null,{"$f":"AC119-AA119","v":0.42992669624099733},-1.1840552197863872,1.2354768910225999,1.0716950756261525,null,{"$f":"AH119-AF119","v":0.80717574288033234},0.68354963293518267,2.9956178019933759,2.0832062605207682,1.4121271388436014,-1.4618014282167167,-0.61120198155182948,-0.19846190896763005,-0.63465847828420863,0.69240555868050535,-0.17973544450939016,0.29928234573705481,-1.6651894664727251,9.8981048812163408E-2,6.9754356177696764E-2,1.2476462502231698,-0.56862441832163313,6.8655133466620555E-2,0.20768554358851077,null,{"$f":"MEDIAN(B126:AZ126)","v":0.15333329620033709}]
[]
[]
["MWG Neubau"]
["FPRE_TYP","2008:1","2008:2","2008:3","2008:4","2009:1","2009:2","2009:3","2009:4","2010:1","2010:2","2010:3","2010:4","2011:1","2011:2","2011:3","2011:4","2012:1","2012:2","2012:3","2012:4","2013:1","2013:2","2013:3","2013:4","2014:1","2014:2",null,"2014:3","2014:4","2015:1","2015:2",null,"2015:3","2015:4","2016:1","2016:2","2016:3","2016:4","2017:1","2017:2","2017:3","2017:4","2018:1","2018:2","2018:3","2018:4","2019:1","2019:2","2019:3","2019:4","2020:1"]
[1,100,100.12708798111926,101.88814329904812,106.01772502736308,108.13880447793655,112.80406505396498,115.96019489479188,119.26560790374826,118.13133131764316,116.91812158175945,114.94861679549973,113.25251676664787,111.57759020365984,110.99779246924537,111.78631465396511,112.99396459318655,115.13312962642833,117.20585859619946,118.01671676586066,119.11561880274682,119.9096084502596,122.32548752981864,122.42722496493498,122.58853755780058,124.16877571668827,125.05235093664487,null,125.70278862257275,125.17739058319336,127.23522705800504,129.44652763499616,null,129.47356325582936,127.93311285296447,126.76577314953545,125.85111351494818,125.84696151671261,124.00502278107854,122.00543241792435,120.25207420514425,119.39210884226338,120.78874174275353,121.21730400568579,122.01096555297563,120.69354644439655,120.18928899731144,119.77939639202293,120.16188326440322,119.89878916069983,119.86399292007178,120.26187950865391]
[2,100,99.93292207823977,100.35186035672149,102.66650497393941,103.1321540803371,106.49877927117718,108.5674393197183,111.16420580977058,110.70714140909445,111.10533720267178,110.69435093099628,110.26481589442892,109.37974824137825,109.37179480555358,110.36131289732292,111.65814038427148,113.89570172570036,117.03189731166854,117.45285597953919,118.17474055325107,117.76985266372708,120.33700152107572,121.69215488027722,121.80193706600586,123.19804905610988,122.46870703759028,null,122.72547628612101,121.44594531789328,123.14620986730243,124.47736138894072,null,123.96649475112547,121.91198585031968,120.944333740403,120.34098899459822,120.2416408551271,118.47424368652311,116.7882933019077,115.52407583814268,114.65189731219893,116.0058540874539,116.52428192316718,117.67906832685628,116.50162051735242,115.90719808407016,115.32097831233786,115.80491752797575,115.52206179167838,115.52213934793606,115.83672747981856]
[3,100,95.878122532044344,92.788618601697365,93.0991360033441,91.943496275227076,94.90070486168004,97.085186964431372,99.846207400621324,99.726334842142094,99.935331948294333,99.514215993938933,98.916701577071876,98.272729375207973,98.29701003833793,99.411103768270735,100.84444020499451,103.18964610115431,106.1270887964741,106.66634911769192,107.33610994696738,107.1714560079555,108.87872085990711,109.77808957574187,110.18803153793026,112.53904472547305,112.93819951413793,null,113.45586155509356,112.15384828757669,113.04038153148691,114.16473121371564,null,114.00949028711041,112.46573147895219,111.04197484870308,110.21426235973604,110.10259883152605,108.71870499773199,106.69765823979151,104.76114540226968,103.6954626664055,104.99013415421348,105.71399894936785,106.38604458866206,104.74037375473343,103.71922721454057,102.94638218853777,103.33761521240604,103.05692083824461,102.97307240984786,103.09351851208145]
[4,100,101.26344412461481,98.335458703528431,100.52205522499882,92.181148047976379,96.50265839895637,101.2108523339259,105.81298545602196,105.82513111468661,107.14824221042629,108.74202980991265,110.5998084171646,109.77101130267313,109.92277470968918,110.98695053012301,112.11462251703882,112.94083522594543,111.71432174149153,108.96147809045802,105.8875898573484,103.20442236730851,103.79176886131491,104.67849767855658,107.49439633894934,108.82433043403876,106.69462916170356,null,103.2134478967057,100.33500923639406,103.27946178230154,109.30153782202962,null,115.65510515306464,118.76372940548036,118.69629429964482,116.64709921785452,115.22708326344498,115.23440842288431,115.8924849770395,120.60946032195007,123.5623052227413,122.49499606804227,116.4412540415863,110.2772249709631,105.55165854605021,102.84373949456877,101.12303359789365,102.72596745263068,102.03872175131055,100.20577596167085,96.849375022990827]
[5,100,97.229236948479112,94.000572756625743,95.201245606355613,92.454953529039798,96.181570834893662,99.078030923023832,102.25389593517848,102.40322916415978,102.59454411042846,102.1814713947946,101.75344556349046,101.42610101063462,101.7567572700513,102.85934873608817,103.97085559791212,105.51449324010703,107.48951005576647,107.5688440541558,108.24884841793026,108.26628835890733,110.84627230769598,112.3816572812395,113.21236558011981,114.84581334138079,114.46074041802645,null,114.37155102883993,112.32655594770843,112.8131803738875,113.51308737825536,null,113.37261800834328,112.16229907977113,111.51136519087601,111.35481915521903,111.51097382048989,110.38169923132402,109.09979419252056,107.92654475762481,106.9044228500444,107.68988246967444,108.09451893463232,108.45939673629236,106.45782933975015,105.78485570095546,105.73730595531332,106.92569693011887,106.54675572002886,106.35586302263555,106.23951886418769]
["MWG gesamt"]
["FPRE_TYP","2008:1","2008:2","2008:3","2008:4","2009:1","2009:2","2009:3","2009:4","2010:1","2010:2","2010:3","2010:4","2011:1","2011:2","2011:3","2011:4","2012:1","2012:2","2012:3","2012:4","2013:1","2013:2","2013:3","2013:4","2014:1","2014:2",null,"2014:3","2014:4","2015:1","2015:2",null,"2015:3","2015:4","2016:1","2016:2","2016:3","2016:4","2017:1","2017:2","2017:3","2017:4","2018:1","2018:2","2018:3","2018:4","2019:1","2019:2","2019:3","2019:4","2020:1"]
[1,100,101.03410584577601,103.09180168999801,106.80635337249635,108.86663788803492,113.35677747434055,116.1576338258984,119.0082238649792,117.23433161923207,115.53747880942915,113.11251546327377,110.93831000393232,108.76908352537168,107.78927693266246,108.30776081898438,109.20730143134273,110.96821468564504,112.54270218921596,113.19602629268718,114.09913935269579,114.73958480983656,116.47209001189124,116.46811634261648,116.16370316955563,117.58636582728555,118.07335260586298,null,119.24111828312213,119.18060575221214,121.59306483764179,123.96264456640635,null,124.49508657344256,123.9133289259405,124.73664377963227,125.10894208649854,125.68522200515049,123.42926356609952,121.65628617339924,120.55037943004493,120.0745353128534,121.31293354024427,121.26936822219034,121.93333857756022,121.0061097220178,120.98041994855269,120.60799754803175,120.92532594773144,120.52558801330764,120.81923403386214,121.72837923486482]
[2,100,100.63795388127419,101.26289256359455,103.30602753758568,103.63512308769005,106.98815053115509,108.98498064270613,111.46244378803765,110.65603924933411,110.77135228839659,110.06976324903316,109.40191175092718,108.21750415524782,107.96041924011665,108.64895037506524,109.57044675930292,111.42662235908999,114.10764223013341,114.43634598227594,115.03732211798524,114.62564917663997,116.78947213728406,117.92272344248147,117.64450717380954,118.72383594926369,117.7213482341009,null,118.26607824046691,117.44240561682291,119.54196086728115,121.22091802249547,null,121.26561142100911,120.11266232625012,120.75870130668979,121.16842201753833,121.73139335959816,119.90173968066206,118.55679816471051,117.63796491595015,116.95745557618316,118.35777482915574,118.73459811558543,119.78877509188722,118.68620020150617,118.31260853364203,117.66992262106425,118.03153189530583,117.60111061099433,117.78332277286488,118.40991470158643]
[3,100,96.437498096549021,93.49727673599962,93.495481254990693,92.290418752097921,95.24884724810444,97.372662632410595,100.01808471813179,99.565828215640735,99.587990408149366,98.940640632117848,98.171410279547786,97.221184128207369,97.015944433049569,97.843443123576392,98.910329567317817,100.84531370851816,103.22444035441123,103.70820777356828,104.32732077596326,104.20940141526891,105.64669495568386,106.3861214874244,106.50102434422263,108.40183997247624,108.38014967166917,null,109.1381451298908,108.25896414595822,109.49445745415652,110.80594049721533,null,111.04681338195344,110.47879656950467,110.74247826979366,110.88065388655968,111.22088183736912,109.65838108365172,108.00707121731915,106.53948637299413,105.63052461330727,106.88768122210836,107.42445639494088,108.14512866035115,106.7337585422348,105.99287316542045,105.19651108558287,105.50955315779892,105.09701611516829,105.16572120254297,105.56512622209722]
[4,100,101.81956422471153,99.021961298895178,100.95972251800136,92.521384257762236,96.917546730699812,101.70922718673512,106.34016653711376,106.16434741310404,107.36612913142325,108.8094979195334,110.53127845868418,109.42475381510276,109.25940109358066,109.99120577343058,110.76171182338793,111.33713601630006,109.77393438366698,107.07525969810676,104.04281647351911,101.42629072701577,101.62732785773335,102.38010358109095,104.89539127921516,106.07566259439072,103.68171130296541,null,100.51204454397883,97.891489359078605,101.05181115650161,107.17368452875759,null,113.93973018615965,117.75327426134561,119.1479510909503,118.02583602653011,117.21632007418624,117.15604796155129,118.12106919657403,123.18110774675182,126.18658470746705,124.82111601833708,118.3372586716831,111.90943231037495,107.259388814403,104.59921134056104,102.72007193764021,104.17987057959276,103.51994154111865,101.94285000991955,98.85975086987871]
[5,100,97.718353751528682,94.653885917931788,95.723482585648625,92.908095071871912,96.636617002321358,99.468295423530392,102.55760903468952,102.4723909989663,102.48768729768233,101.8651226260768,101.24258423521199,100.66505423282611,100.80192165841295,101.70040559539275,102.56325835541064,103.80128376220136,105.40419913767647,105.42736388504936,106.09183068394064,106.07180267111198,108.2605970818186,109.70644503362786,110.25762487366745,111.66213769465593,110.83850942177448,null,110.94408592908133,109.22210477225049,109.98968932613603,110.82908658911201,null,111.04416187507063,110.54439886756639,111.26160580327962,111.94538696250873,112.57276687325536,111.31873235132366,110.28846675482072,109.48094547150271,108.60419502183608,109.35474191556169,109.54012931074935,109.88039651347513,108.00503393113485,107.62168808659349,107.61814938047529,108.82877219737243,108.37866420756207,108.28515062705482,108.29037838128535]
["Glättung: Gleitend zentrierter Mittelwert über drei Quartale. Der aktuellste Datenpunkt ist provisorisch."]
["Datenstand: 31. März 2021"]
["Quelle: Marktmietenindizes Fahrländer Partner."]

{"sheet":"Anteil an Erstellungskosten","index":54,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":true,"merged":[[1,0,1,2],[2,0,28,0]]}
[]
["eBKP-H ",null,null,"Min","25%-Quantil","Median","75%-Quantil","Max"]
["Erstellungskoten","B","Vorbereitung",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"C","Konstruktion Gebäude",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"D","Technik Gebäude",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"D1","Elektroanlage",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"D5","Wärmeanlage ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"D7","Lufttechnische Anlage",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"D8","Wasser-,Gas-,Druckluftanlage",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"D9","Transportanlage",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"E","Äussere Wandbekleidung Gebäude",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"E1","Äussere Wandbekleidung unter Terrain",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"E2","Äussere Wandbekleidung über Terrain",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"E3","Einbaute zu Aussenwand",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"F","Bedachung Gebäude ",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"F1","Dachhaut",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"F2","Einbaute zu Dach",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G","Ausbau Gebäude",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G1 ","Trennwand Tür,Tor",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G2","Bodenbelag",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G3","Wandbekleidung",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G4","Deckenbekleidung",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G5","Einbaute, Schutzeinrichtung zu Ausbau",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"G6","Ergänzende Leistungen zu Ausbau",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"H","Nutzungsspezifische Anlagen",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"I","Umgebung",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"J","Ausstattung Gebäude",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"V","Planungskosten",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"W","Nebenkosten",{"$error":"#REF!"},{"$error":"#REF!"},0.06,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Total","CHF/m3",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Grafik DCF","index":55,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":true,"merged":[[0,3,0,6],[0,7,0,10]]}
[null,null,null,"Light"]
[null,"Marktwerte",null,"nur strukturelle Massnahmen","inkl. energetischen Massnahmen","inkl. Aufstokung","inkl. Aufstockung und energetischen Massnahmen"]
[null,"Light","Beibehaltung Mietverhältnisse",{"$f":"'DCF - Light'!B67","v":20440000},{"$f":"'DCF - Light'!B178","v":20780000},{"$f":"'DCF - Light'!B288","v":29300000},{"$f":"'DCF - Light'!B399","v":29730000}]
[null,null,"Kündigung und Neuvermietung",{"$f":"'DCF - Light'!B107","v":22470000},{"$f":"'DCF - Light'!B218","v":21900000},{"$f":"'DCF - Light'!B328","v":31390000},{"$f":"'DCF - Light'!B439","v":30960000}]
[null,"Medium","Beibehaltung Mietverhältnisse",{"$f":"'DCF - Medium'!B67","v":20460000},{"$f":"'DCF - Medium'!B178","v":20770000},{"$f":"'DCF - Medium'!B288","v":29320000},{"$f":"'DCF - Medium'!B399","v":29720000}]
[null,null,"Kündigung und Neuvermietung",{"$f":"'DCF - Medium'!B107","v":21530000},{"$f":"'DCF - Medium'!B218","v":20960000},{"$f":"'DCF - Medium'!B328","v":30450000},{"$f":"'DCF - Medium'!B439","v":29970000}]
[null,"Max","Kündigung und Neuvermietung",{"$f":"'DCF - Max'!B107","v":21400000},{"$f":"'DCF - Max'!B218","v":20830000},{"$f":"'DCF - Max'!B328","v":30320000},{"$f":"'DCF - Max'!B439","v":29840000}]
[null,"Extra","Kündigung und Neuvermietung",{"$f":"'DCF - Extra'!B107","v":21270000},{"$f":"'DCF - Extra'!B218","v":20710000},{"$f":"'DCF - Extra'!B328","v":29260000},{"$f":"'DCF - Extra'!B439","v":28780000}]
[null,"Ersatzneubau","Kündigung und Neuvermietung",{"$f":"'DCF - Ersatzneubau'!B107","v":38370000},{"$f":"'DCF - Ersatzneubau'!B107","v":38370000},{"$f":"'DCF - Ersatzneubau'!B107","v":38370000},{"$f":"'DCF - Ersatzneubau'!B107","v":38370000}]
[]
[null,"Marktwerte"]
[null,"Strategie \"Light\"","Beibehaltung Mietverhältnisse",{"$f":"D3/1000000","v":20.440000000000001},{"$f":"E3/1000000","v":20.78},29.3,29.73]
[null,null,"Kündigung und Neuvermietung",{"$f":"D4/1000000","v":22.47},21.9,31.39,30.96]
[null,"Strategie \"Medium\"","Beibehaltung Mietverhältnisse",20.46,20.77,29.32,29.72]
[null,null,"Kündigung und Neuvermietung",21.53,20.96,30.45,29.97]
[null,"Strategie \"Max\"","Kündigung und Neuvermietung",21.4,20.83,30.32,29.84]
[null,"Strategie \"Extra\"","Kündigung und Neuvermietung",21.27,20.71,29.26,28.78]
[null,"Ersatzneubau",null,null,null,38.369999999999997]
[]
[null,"Investitionskosten"]
[null,{"$f":"B12","v":"Strategie \"Light\""},null,{"$f":"Investitionsstrategien!B16","v":2440000},{"$f":"Investitionsstrategien!C16","v":3070000},{"$f":"Investitionsstrategien!D16","v":6960000},{"$f":"Investitionsstrategien!E16","v":7490000}]
[null,{"$f":"B14","v":"Strategie \"Medium\""},null,{"$f":"Investitionsstrategien!G16","v":3830000},{"$f":"Investitionsstrategien!H16","v":4460000},{"$f":"Investitionsstrategien!I16","v":8350000},{"$f":"Investitionsstrategien!J16","v":8880000}]
[null,{"$f":"B16","v":"Strategie \"Max\""},null,{"$f":"Investitionsstrategien!L16","v":4180000},{"$f":"Investitionsstrategien!M16","v":4810000},{"$f":"Investitionsstrategien!N16","v":8700000},{"$f":"Investitionsstrategien!O16","v":9230000}]
[null,{"$f":"B17","v":"Strategie \"Extra\""},null,{"$f":"Investitionsstrategien!Q16","v":6600000},{"$f":"Investitionsstrategien!R16","v":7230000},{"$f":"Investitionsstrategien!S16","v":11120000},{"$f":"Investitionsstrategien!T16","v":11650000}]
[null,"Ersatzneubau",null,null,null,null,{"$f":"Investitionsstrategien!V16","v":10100000}]
[]
[null,"Investitionskosten"]
[null,{"$f":"B21","v":"Strategie \"Light\""},null,{"$f":"D21/1000000","v":2.44},{"$f":"E21/1000000","v":3.07},6.96,7.49]
[null,{"$f":"B22","v":"Strategie \"Medium\""},null,{"$f":"D22/1000000","v":3.83},4.46,8.35,8.8800000000000008]
[null,"Strategie \"Max\"",null,4.18,4.8099999999999996,8.6999999999999993,9.23]
[null,"Strategie \"Extra\"",null,6.6,7.23,11.12,11.65]
[null,"Ersatzneubau",null,null,null,null,10.1]
[]
[]
[null,"Instandsetzungskosten"]
[null,{"$f":"B21","v":"Strategie \"Light\""},null,{"$f":"Investitionsstrategien!B23","v":32.537154989384291},{"$f":"Investitionsstrategien!C23","v":32.537154989384291},{"$f":"Investitionsstrategien!D23","v":31.068511796733208},{"$f":"Investitionsstrategien!E23","v":31.068511796733208}]
[null,{"$f":"B22","v":"Strategie \"Medium\""},null,{"$f":"Investitionsstrategien!G23","v":28.131634819532909},{"$f":"Investitionsstrategien!H23","v":28.131634819532909},{"$f":"Investitionsstrategien!I23","v":28.244101633393825},{"$f":"Investitionsstrategien!J23","v":28.244101633393825}]
[null,"Strategie \"Max\"",null,{"$f":"Investitionsstrategien!L23","v":25.477707006369428},{"$f":"Investitionsstrategien!M23","v":25.477707006369428},{"$f":"Investitionsstrategien!N23","v":26.542649727767692},{"$f":"Investitionsstrategien!O23","v":26.542649727767692}]
[null,"Strategie \"Extra\"",null,{"$f":"Investitionsstrategien!Q23","v":23.885350318471339},{"$f":"Investitionsstrategien!R23","v":23.885350318471339},{"$f":"Investitionsstrategien!S23","v":25.521778584392013},{"$f":"Investitionsstrategien!T23","v":25.521778584392013}]
[null,"Ersatzneubau",null,null,null,null,{"$f":"Investitionsstrategien!V23","v":15.915658298717714}]