{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Guide","Input_Général","Input_VT","VT_V1","VT_V2","VT_V3","VT_V4","VT_V5","Résultats_VT","Annexe"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":0,"defined_names":73,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guide","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[[24,1,24,8],[18,3,19,8],[20,3,20,8],[4,1,4,8],[21,1,21,8],[7,3,7,8],[8,3,8,8],[10,3,10,8],[9,3,9,8],[11,3,11,8],[14,3,15,8]]}
[null,"GUIDE"]
[]
[null,"Introduction"]
[]
[null,"Le présent outil Excel permet de calculer les coûts du cycle de vie (cf. définition en annexe) des véhicules. Les groupes de produits qu'il contient seront étendus à l'avenir – le premier groupe actuellement disponible concerne les voitures de tourisme. Cet outil a été développé par le secrétariat Exemplarité Énergie et Climat et vient en aide aux acteurs dans la mise en œuvre de la mesure commune 'No 10 Considération des coûts du cycle de vie'.\n\nCet outil s'adresse en premier lieu aux personnes impliquées dans les achats, mais peut aussi être utile à d'autres groupes d'utilisateurs tels que les ingénieurs spécialisés internes et externes. En cas d'acquisitions complexes, la collaboration avec des spécialistes a pour but d'aider à remplir les renseignements demandés. Dans l'onglet « Annexe », vous trouverez des sources et des informations complémentaires concernant cet outil, ainsi que les définitions de certains termes employés."]
[null,"Procédure"]
[]
[null,null,"1)","Sélectionnez le groupe de produits (tant qu'aucun groupe de produits n'est sélectionné, tout s'affiche).\nSaisissez des données générales comme le taux d'intérêt de calcul et les prix de l'énergie si vous ne souhaitez pas calculer avec les valeurs par défaut."]
[null,null,"2)","Complétez les renseignements demandés au sujet du produit."]
[null,null,null,"En ce qui concerne les groupes de produits avec une saisie complexe (p. ex. voitures de tourisme), chaque variante dispose de sa propre fiche de saisie (Produit_V1 à Produit V5). Si vous souhaitez visualiser les calculs, vous les trouverez sur la fiche de produit respective (regroupés et masqués, cf. remarque ci-dessous)."]
[null,null,"3)","Comparez les coûts des cycles de vie des variantes."]
[]
[null,"Utilisation"]
[]
[null,null,null,"Champs de saisie et remplacement des valeurs par défaut. Si des valeurs par défaut sont disponibles, il n'est pas nécessaire d'introduire des données personnelles; les calculs seront faits sur la base des valeurs par défaut."]
[]
[null,"VEUILLEZ SÉLECTIONNER",null,"Champs de sélection: Si on clique, un menu déroulant s'ouvre."]
[]
[null,"K",null,"Champs de commentaires avec des aides pour la saisie de données, des sources, etc.\nLes champs de commentaires se situent dans la mesure du possible sur le côté gauche."]
[]
[null,null,null,"Tous les calculs peuvent être consultés. Pour une meilleure vue d'ensemble, les calculs sont en partie regroupés et masqués. Il est possible de les afficher à tout moment en cliquant sur le «+» dans le titre de la ligne ou de la colonne."]
[null,"L'outil Excel est protégé, sans mot de passe. Pour annuler la protection de la feuille, il faut aller dans «Révision -> Ôter la protection de la feuille».\nVous pouvez en principe adapter cet outil à vos propres besoins. Toutefois, il faut savoir que cela peut engendrer des erreurs de calcul. Il est possible que le code Visual Basic doive également être adapté."]
[null,"Informations concernant l'outil"]
[]
[null,"Le secrétariat Exemplarité Énergie et Climat n'assume aucune responsabilité quant à l'exactitude des calculs."]

{"sheet":"Input_Général","index":1,"n_rows":59,"n_cols":28,"rows_kept":59,"cut":false,"hidden":false,"merged":[[18,23,20,23],[18,24,20,24],[4,2,4,5],[15,10,15,11],[7,10,7,11],[15,8,15,9],[15,4,15,5],[15,2,15,3],[15,6,15,7],[26,1,26,3],[7,19,7,20],[7,2,7,3],[7,4,7,5],[7,6,7,9],[19,4,19,5],[19,6,19,7],[19,8,19,9],[19,10,19,11],[19,2,20,3]]}
[null,"DONNÉES DE BASE"]
[]
[null,"Sélection du groupe de produits"]
[]
["K","Groupe de produits","Voitures de tourisme"]
[]
[null,"Données concernant les agents énergétiques",null,null,null,null,null,null,null,null,null,null,null,null,"Aide au calcul prix de l'énergie",null,null,null,null,null,null,null,"Valeurs de calcul"]
["K","Agent énergétique","Part de biogaz",null,"Prix de l'énergie [ct/kWh]",null,"Gaz à effet de serre [g CO2eq/kWh]",null,null,null,"Unités de charge écologique UCE'13 [UCE/kWh]",null,null,"K","Agent énergétique","Unité","Prix","Prix en ct/kWh",null,"Facteur de conversion en kWh (pouv. calorifique)",null,null,"N° agent énerg.","Part de biogaz","Prix de l'énergie / HT [ct/kWh]","Bas tarif\n[ct/kWh]","Gaz à effet de serre\n[g CO2eq/kWh]","UCE'13 [UCE/kWh]"]
[null,null,null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,null,null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["K","GNC",0.2,null,{"$f":"X10*Biogaspreis+(1-X10)*Erdgaspreis","v":11.4},null,null,null,{"$f":"X10*EF_Biogas+(1-X10)*EF_Erdgas","v":207},null,{"$f":"X10*AB12+(1-X10)*AB11","v":192.2},null,null,null,{"$f":"B10","v":"GNC"},"CHF/kg",null,{"$f":"Q10*100*U10","v":0},null,"kg/kWh",{"$f":"1/13.81","v":7.2411296162201294E-2},null,1,{"$f":"IF(ISNUMBER(D10),D10,C10)","v":0.2},{"$f":"IF(ISNUMBER(F10),F10,E10)","v":11.4},null,{"$f":"IF(ISNUMBER(J10),J10,I10)","v":207},{"$f":"IF(ISNUMBER(L10),L10,K10)","v":192.2}]
[null,"   Part de gaz naturel",null,null,{"$f":"11.4/(0.8+0.2*1.8)","v":9.8275862068965516},null,null,null,230,null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F11),F11,E11)","v":9.8275862068965516},null,{"$f":"IF(ISNUMBER(J11),J11,I11)","v":230},{"$f":"IF(ISNUMBER(L11),L11,K11)","v":200}]
[null,"   Part de biogaz",null,null,{"$f":"E11*1.8","v":17.689655172413794},null,null,null,115,null,161,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F12),F12,E12)","v":17.689655172413794},null,{"$f":"IF(ISNUMBER(J12),J12,I12)","v":115},{"$f":"IF(ISNUMBER(L12),L12,K12)","v":161}]
[null,"Essence",null,null,18,null,null,null,320,null,309,null,null,null,{"$f":"B13","v":"Essence"},"CHF/litre",null,{"$f":"Q13*100*U13","v":0},null,"litre/kWh",{"$f":"1/8.72","v":0.1146788990825688},null,3,null,{"$f":"IF(ISNUMBER(F13),F13,E13)","v":18},null,{"$f":"IF(ISNUMBER(J13),J13,I13)","v":320},309]
[null,"Diesel",null,null,17,null,null,null,304,null,292,null,null,null,{"$f":"B14","v":"Diesel"},"CHF/litre",null,{"$f":"Q14*100*U14","v":0},null,"litre/kWh",{"$f":"1/9.91","v":0.10090817356205853},null,4,null,{"$f":"IF(ISNUMBER(F14),F14,E14)","v":17},null,304,292]
[null,"Autres",null,null,"Aucune valeur par défaut",null,null,null,"Aucune valeur par défaut",null,"Aucune valeur par défaut",null,null,null,null,null,null,null,null,null,null,null,11,null,{"$f":"F15","v":0},null,{"$f":"J15","v":0},{"$f":"L15","v":0}]
[null,null,"Taxe de puissance [CHF/kW/mois]",null,"Haut tarif\n[ct/kWh]",null,"Bas tarif\n[ct/kWh]",null,"Gaz à effet de serre\n[g CO2eq/kWh]",null,"Unités de charge écologique UCE'13 [UCE/kWh]"]
["K","Courant borne de recharge privée",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut",null,null,null,null,null,null,null,null,null,null,null,"Taxe de puissance [CHF/kW/mois]"]
["K","VEUILLEZ SELECTIONNER LE PRODUIT ELECTRIQUE",{"$f":"VLOOKUP($B$18,$B$42:$H$48,7,0)","v":0},null,{"$f":"VLOOKUP($B$18,$B$42:$F$48,3,0)","v":0},null,{"$f":"VLOOKUP($B$18,$B$42:$H$48,4,0)","v":0},null,{"$f":"VLOOKUP($B$18,$B$42:$H$48,5,0)","v":0},null,{"$f":"VLOOKUP($B$18,$B$42:$H$48,6,0)","v":0},null,null,null,"Électricité","CHF/kWh",null,{"$f":"Q18*U18","v":0},null,"kWh/kWh",100,null,13,{"$f":"IF(ISNUMBER(D18),D18,C18)","v":0},{"$f":"IF(ISNUMBER(F18),F18,E18)","v":0},{"$f":"IF(ISNUMBER(H18),H18,G18)","v":0},{"$f":"IF(ISNUMBER(J18),J18,I18)","v":0},{"$f":"IF(ISNUMBER(L18),L18,K18)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût de recharge forfaitaire tous véhicules [CHF/a]","Basé sur la consommation [ct/kWh]"]
[null,null,"Coûts de recharge indép. de la consommation, pour tous les véhicules [CHF/a]",null,"Basé sur la consommation [ct/kWh]",null,null,null,"Gaz à effet de serre\n[g CO2eq/kWh]",null,"Unités de charge écologique UCE'13 [UCE/kWh]"]
[null,"Courant station de recharge externe",null,null,null,"Remplacer valeur par défaut",null,null,null,"Remplacer valeur par défaut",null,"Remplacer valeur par défaut"]
["K","VEUILLEZ SELECTIONNER LE PRODUIT ELECTRIQUE","Aucune val. par défaut",null,70,null,null,null,{"$f":"VLOOKUP($B$22,$B$42:$H$48,5,0)","v":0},null,{"$f":"VLOOKUP($B$22,$B$42:$H$48,6,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IF(ISNUMBER(D22),D22,C22)","v":"Aucune val. par défaut"},{"$f":"IF(ISNUMBER(F22),F22,E22)","v":70},null,{"$f":"IF(ISNUMBER(J22),J22,I22)","v":0},{"$f":"IF(ISNUMBER(L22),L22,K22)","v":0}]
[]
[null,"Données complémentaires véhicules électriques:",null,null,"Remplacer valeur par défaut"]
["K","Part borne de recharge privée",null,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E25),E25,D25)","v":0.8},{"$f":"1-Anteil_Intern","v":0.19999999999999996}]
["K","Part haut tarif",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E26),E26,D26)","v":0.5},{"$f":"1-Anteil_HT","v":0.5}]
[null,"Comment les coûts externes des gaz à effet de serre (GES) doivent-ils être inclus dans le calcul LCC ?",null,null,"Remplacer valeur par défaut"]
["K","VEUILLEZ SELECTIONNER","CHF/tCO2eq",{"$f":"VLOOKUP(B28,B52:C55,2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E28),E28,D28)","v":0}]
[]
[null,"Données relatives aux taux d'intérêt et hausses de prix"]
[null,null,null,null,"Remplacer valeur par défaut"]
["K","Hausse du prix de l'énergie",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E32),E32,D32)","v":0.01}]
["K","Taux d'intérêt de calcul",null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E33),E33,D33)","v":2.5000000000000001E-2}]
["K","Hausse de prix",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(E34),E34,D34)","v":0.01}]
[]
[]
[]
[]
[null,"Listes déroulantes"]
[null,"Liste déroulante Mix électrique et valeurs par défaut"]
[null,"Produit électrique","Prix de l'énergie [ct/kWh]","Haut tarif\n[Rp./kWh]","Bas tarif\n[Rp./kWh]","GES [gCO2eq/ kWh]","UCE'13 [UCE/kWh]","Taxe de puissance [CHF/kW]"]
["K","VEUILLEZ SELECTIONNER LE PRODUIT ELECTRIQUE",0,0,0,0,0,0]
[null,"Mix produits électriques issus d'énergies renouvelables",{"$f":"1.5*C44","v":13.5},{"$f":"1.5*D44","v":15},12,15,{"$f":"47.8+(438-347)","v":138.80000000000001},10]
[null,"Mix de consommation CH (prod. él. non renouvelables) ",9,10,8,102,{"$f":"347+(438-347)","v":438},10]
[null,"Mix ENTSO-E (électricité du réseau européen)",9,10,8,524,{"$f":"548+(438-347)","v":639},10]
[null,"Photovoltaïque",{"$f":"2*C44","v":18},{"$f":"2*D44","v":20},16,96,{"$f":"174+(438-347)","v":265},10]
[null,"Hydraulique ",{"$f":"1.5*C44","v":13.5},{"$f":"1.5*D44","v":15},12,12,{"$f":"43.8+(438-347)","v":134.80000000000001},10]
[null,"Autre","pas de valeur par défaut","pas de valeur par défaut","pas de valeur par défaut","pas de valeur par défaut","pas de valeur par défaut",10]
[]
[null,"Liste déroulante Coûts gaz à effet de serre"]
[null,"Coût","CHF/tCO2eq","Indication"]
[null,"VEUILLEZ SELECTIONNER",0,"Coûts GES: pas sélectionné"]
[null,"Aucun coût pris en compte pour GES",0,"Coûts GES: pas pris en compte"]
[null,"Coûts externes émissions GES",121.5,"Coûts externes émissions GES"]
[null,"Coûts de compensation GES",30,"Coûts de compensation GES"]
[]
["K","Liste déroulante Groupe de produits"]
[null,"VEUILLEZ SELECTIONNER"]
[null,"Voitures de tourisme"]

{"sheet":"Input_VT","index":2,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[[4,2,4,7],[6,2,6,7],[5,2,5,7],[17,1,17,7]]}
[null,"SAISIE DES DONNÉES VOITURES DE TOURISME"]
[]
[null,"Données générales (saisies par l'acheteur)"]
[]
[null,"Projet"]
[null,"Entreprise"]
[null,"Responsable"]
[null,"Date"]
[]
[null,"Nombre de voitures de tourisme"]
[null,"Kilométrage par voiture et par année",null,"km/a"]
[]
["K","Période considérée pour calculer le coût du cycle de vie",null,"ans"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Les données des différentes variantes sont saisies dans les feuilles de calcul VT_V1 à VT_V5. "]
[null,"Remarque: le présent outil permet d'établir des comparaisons entre des voitures de tourisme utilisées de manière identique. Il n'est donc pas possible de faire varier le nombre moyen d'occupants lors de l'utilisation du véhicule."]

{"sheet":"VT_V1","index":3,"n_rows":134,"n_cols":79,"rows_kept":134,"cut":false,"hidden":false,"merged":[[30,48,30,63],[16,10,17,10],[16,12,17,12],[30,10,31,10],[30,12,31,12],[16,11,17,11],[30,11,31,11],[6,2,6,3],[16,7,16,8],[30,7,30,8],[90,1,90,5],[6,11,6,12]]}
[null,"SAISIE DES DONNEES VOITURES DE TOURISME"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V1"]
["K","Désignation de la variante (courte)",null,null,null,null,"K","Aide au calcul Consommation en carburant"]
[null,"Description de la variante",null,null,null,null,null,"Agent énergétique","Quantité","kWh",null,"Facteur de conversion en kWh(pouv. calorifique)"]
[null,"Voiture de tourisme, type de carburant","VEUILLEZ SELECTIONNER",null,null,null,null,"CNG [kg]",null,{"$f":"I8*M8","v":0},null,"kWh/kg",13.81]
["K","Consommation en carburant par 100 km et par véhicule",null,"kWh/100km/véhicule",null,null,null,"Essence [litre]",null,{"$f":"I9*M9","v":0},null,"kWh/litre",8.7200000000000006]
[null,{"$f":"\"Consommation en carburant (\"&VLOOKUP(C12,C123:G128,3,0)&\")\"","v":"Consommation en carburant (Agent énergétique)"},{"$f":"C9/100*Fahrleistung_PW/1000","v":0},"MWh/a/véhicule",null,null,null,"Diesel [litre]",null,{"$f":"I10*M10","v":0},null,"kWh/litre",9.91]
["K","Puissance max. requise (pour recharge voitures électr.)",null,"kW"]
[null,"Antrieb Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$G$128,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$F$128,3,0))","v":0}]
[]
["K","Subventions totales",null,"CHF",null,null,null,null,null,null,"Valeurs de calcul",null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement en CHF pour l'année…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)"]
[null,null,null,null,null,null,null,null,null,null,"Durée de vie [a]","Résultats intermé-diaires","Amortissement annuel [CHF/a]",null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement","Description","Investissement \n(tous les véhicules) [CHF]","Durée de vie [a]","Remplacer valeur par défaut",null,null,null,null,null,null,null,null,"Kilomètres",0,{"$f":"Q17*Fahrleistung_PW","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Valeur résiduelle à la fin de la période considérée"]
["K","Véhicules",null,null,10,null,{"$f":"IF(K19<Betrachtungszeit_PW,\"Attention: il y a un réinvestissement\",\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(F19),F19,IF(ISNUMBER(E19),E19,0))","v":10},null,null,null,{"$f":"B19","v":"Véhicules"},{"$f":"D19","v":0},{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K19)=INT(P$17/($K19))),$D19,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW19:CA19)","v":0},null,{"$f":"$D19","v":0},{"$f":"MAX(AW19-$M26+Q19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K20*D20","v":0},null,{"$f":"B20&\": \"&C20","v":"Accessoires / Infrastructure: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K20)=INT(P$17/($K20))),$D20,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D20","v":0},{"$f":"AW20-$M20+Q20","v":0},{"$f":"AX20-$M20+R20","v":0},{"$f":"AY20-$M20+S20","v":0},{"$f":"AZ20-$M20+T20","v":0},{"$f":"BA20-$M20+U20","v":0},{"$f":"BB20-$M20+V20","v":0},{"$f":"BC20-$M20+W20","v":0},{"$f":"BD20-$M20+X20","v":0},{"$f":"BE20-$M20+Y20","v":0},{"$f":"BF20-$M20+Z20","v":0},{"$f":"BG20-$M20+AA20","v":0},{"$f":"BH20-$M20+AB20","v":0},{"$f":"BI20-$M20+AC20","v":0},{"$f":"BJ20-$M20+AD20","v":0},{"$f":"BK20-$M20+AE20","v":0},{"$f":"BL20-$M20+AF20","v":0},{"$f":"BM20-$M20+AG20","v":0},{"$f":"BN20-$M20+AH20","v":0},{"$f":"BO20-$M20+AI20","v":0},{"$f":"BP20-$M20+AJ20","v":0},{"$f":"BQ20-$M20+AK20","v":0},{"$f":"BR20-$M20+AL20","v":0},{"$f":"BS20-$M20+AM20","v":0},{"$f":"BT20-$M20+AN20","v":0},{"$f":"BU20-$M20+AO20","v":0},{"$f":"BV20-$M20+AP20","v":0},{"$f":"BW20-$M20+AQ20","v":0},{"$f":"BX20-$M20+AR20","v":0},{"$f":"BY20-$M20+AS20","v":0},{"$f":"BZ20-$M20+AT20","v":0}]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K21*D21","v":0},null,{"$f":"B21&\": \"&C21","v":"Accessoires / Infrastructure: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K21)=INT(P$17/($K21))),$D21,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D21","v":0},{"$f":"AW21-$M21+Q21","v":0},{"$f":"AX21-$M21+R21","v":0},{"$f":"AY21-$M21+S21","v":0},{"$f":"AZ21-$M21+T21","v":0},{"$f":"BA21-$M21+U21","v":0},{"$f":"BB21-$M21+V21","v":0},{"$f":"BC21-$M21+W21","v":0},{"$f":"BD21-$M21+X21","v":0},{"$f":"BE21-$M21+Y21","v":0},{"$f":"BF21-$M21+Z21","v":0},{"$f":"BG21-$M21+AA21","v":0},{"$f":"BH21-$M21+AB21","v":0},{"$f":"BI21-$M21+AC21","v":0},{"$f":"BJ21-$M21+AD21","v":0},{"$f":"BK21-$M21+AE21","v":0},{"$f":"BL21-$M21+AF21","v":0},{"$f":"BM21-$M21+AG21","v":0},{"$f":"BN21-$M21+AH21","v":0},{"$f":"BO21-$M21+AI21","v":0},{"$f":"BP21-$M21+AJ21","v":0},{"$f":"BQ21-$M21+AK21","v":0},{"$f":"BR21-$M21+AL21","v":0},{"$f":"BS21-$M21+AM21","v":0},{"$f":"BT21-$M21+AN21","v":0},{"$f":"BU21-$M21+AO21","v":0},{"$f":"BV21-$M21+AP21","v":0},{"$f":"BW21-$M21+AQ21","v":0},{"$f":"BX21-$M21+AR21","v":0},{"$f":"BY21-$M21+AS21","v":0},{"$f":"BZ21-$M21+AT21","v":0}]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K22*D22","v":0},null,"Accessoires / Infrastructure: ",0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K22)=INT(P$17/($K22))),$D22,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K23*D23","v":0},null,"Accessoires / Infrastructure: ",0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K23)=INT(P$17/($K23))),$D23,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K24*D24","v":0},null,"Accessoires / Infrastructure: ",0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K24)=INT(P$17/($K24))),$D24,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coût des investissements \naprès déduction des subventions totales",null,"CHF",{"$f":"D19+SUM(D20:D24)-C15","v":0},null,null,null,null,null,null,{"$f":"E26*D19","v":0},null,null,"(Ré)investissement après déduction de la valeur résiduelle et des subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Dépréciation des véhicules par année en fonction de leur durée de vie",null,null,{"$f":"1/K19","v":0.1},null,null,null,null,null,null,null,{"$f":"L25+Fahrleistung_PW/10000*D19*L27","v":0},null,"(Ré)investissement après déduction des subventions",{"$f":"E25","v":0},{"$f":"SUM(Q19:Q24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Dépréciation supplémentaire par 10'000 km",null,null,0.02,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":0.02},null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_PW=P17,-($L$28+$E$29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Valeur résiduelle des véhicules à la fin de la période considérée",null,"CHF",{"$f":"AU19","v":0},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),F28,E28)","v":0},null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P26:P27)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des accessoires à la fin de la période considérée",null,"CHF",{"$f":"SUM(AU20:AU24)","v":0},null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P28*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:AT29)","v":0}]
[]
["K","Pièces de rechange / Consommables avec premier investissement après expiration de la durée de vie",null,null,null,null,null,null,null,null,"Durée de vie [a]",null,"Amortissement annuel [CHF/a]",null,"Pièces de rechange",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)\nLes pièces de rechange n'ont une valeur résiduelle qu'au terme de leur première durée de vie"]
[null,"1. Pièces de rechange / Consommables avec durée de vie en années",null,null,"Durée de vie [a]",null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"1. Pièces de rechange / Consommables avec durée de vie en années"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée"]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F33),F33,IF(ISNUMBER(E33),E33,0))","v":10},null,{"$f":"1/K33*D33","v":0},null,{"$f":"B33&\": \"&C33","v":"Autres pièces de rechange: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K33)=INT(P$17/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW33:CA33)","v":0},null,0,{"$f":"IF((AW33+Q33)=0,0,AW33-$M33+Q33)","v":0},{"$f":"IF((AX33+R33)=0,0,AX33-$M33+R33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F34),F34,IF(ISNUMBER(E34),E34,0))","v":10},null,{"$f":"1/K34*D34","v":0},null,{"$f":"B34&\": \"&C34","v":"Autres pièces de rechange: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K34)=INT(P$17/($K34))),$D34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW34:CA34)","v":0},null,0,{"$f":"IF((AW34+Q34)=0,0,AW34-$M34+Q34)","v":0},{"$f":"IF((AX34+R34)=0,0,AX34-$M34+R34)","v":0},{"$f":"IF((AY34+S34)=0,0,AY34-$M34+S34)","v":0},{"$f":"IF((AZ34+T34)=0,0,AZ34-$M34+T34)","v":0},{"$f":"IF((BA34+U34)=0,0,BA34-$M34+U34)","v":0},{"$f":"IF((BB34+V34)=0,0,BB34-$M34+V34)","v":0},{"$f":"IF((BC34+W34)=0,0,BC34-$M34+W34)","v":0},{"$f":"IF((BD34+X34)=0,0,BD34-$M34+X34)","v":0},{"$f":"IF((BE34+Y34)=0,0,BE34-$M34+Y34)","v":0},{"$f":"IF((BF34+Z34)=0,0,BF34-$M34+Z34)","v":0},{"$f":"IF((BG34+AA34)=0,0,BG34-$M34+AA34)","v":0},{"$f":"IF((BH34+AB34)=0,0,BH34-$M34+AB34)","v":0},{"$f":"IF((BI34+AC34)=0,0,BI34-$M34+AC34)","v":0},{"$f":"IF((BJ34+AD34)=0,0,BJ34-$M34+AD34)","v":0},{"$f":"IF((BK34+AE34)=0,0,BK34-$M34+AE34)","v":0},{"$f":"IF((BL34+AF34)=0,0,BL34-$M34+AF34)","v":0},{"$f":"IF((BM34+AG34)=0,0,BM34-$M34+AG34)","v":0},{"$f":"IF((BN34+AH34)=0,0,BN34-$M34+AH34)","v":0},{"$f":"IF((BO34+AI34)=0,0,BO34-$M34+AI34)","v":0},{"$f":"IF((BP34+AJ34)=0,0,BP34-$M34+AJ34)","v":0},{"$f":"IF((BQ34+AK34)=0,0,BQ34-$M34+AK34)","v":0},{"$f":"IF((BR34+AL34)=0,0,BR34-$M34+AL34)","v":0},{"$f":"IF((BS34+AM34)=0,0,BS34-$M34+AM34)","v":0},{"$f":"IF((BT34+AN34)=0,0,BT34-$M34+AN34)","v":0},{"$f":"IF((BU34+AO34)=0,0,BU34-$M34+AO34)","v":0},{"$f":"IF((BV34+AP34)=0,0,BV34-$M34+AP34)","v":0},{"$f":"IF((BW34+AQ34)=0,0,BW34-$M34+AQ34)","v":0},{"$f":"IF((BX34+AR34)=0,0,BX34-$M34+AR34)","v":0},{"$f":"IF((BY34+AS34)=0,0,BY34-$M34+AS34)","v":0},{"$f":"IF((BZ34+AT34)=0,0,BZ34-$M34+AT34)","v":0}]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":10},null,{"$f":"1/K35*D35","v":0},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K35)=INT(P$17/($K35))),$D35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW35:CA35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F36),F36,IF(ISNUMBER(E36),E36,0))","v":10},null,{"$f":"1/K36*D36","v":0},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K36)=INT(P$17/($K36))),$D36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW36:CA36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F37),F37,IF(ISNUMBER(E37),E37,0))","v":10},null,{"$f":"1/K37*D37","v":0},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K37)=INT(P$17/($K37))),$D37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW37:CA37)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres",null,null,"Durée de vie [km]",null,null,null,null,null,"Durée de vie [km]",null,null,null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres"]
["K","Pneus de rechange (set)",null,null,30000,null,null,null,null,null,{"$f":"IF(ISNUMBER(F39),F39,IF(ISNUMBER(E39),E39,0))","v":30000},null,{"$f":"1/(K39/Fahrleistung_PW)*D39","v":{"$error":"#DIV/0!"}},null,{"$f":"B39&\": \"&C39","v":"Pneus de rechange (set): "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P39:P39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P39:Q39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P39:R39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P39:S39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P39:T39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P39:U39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P39:V39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P39:W39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P39:X39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P39:Y39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P39:Z39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P39:AA39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P39:AB39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P39:AC39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P39:AD39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P39:AE39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P39:AF39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P39:AG39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P39:AH39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P39:AI39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P39:AJ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P39:AK39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P39:AL39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P39:AM39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P39:AN39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P39:AO39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P39:AP39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P39:AQ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P39:AR39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P39:AS39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW39:CA39)","v":0},null,0,{"$f":"IF((AW39+Q39)=0,0,AW39-$M39+Q39)","v":0},{"$f":"IF((AX39+R39)=0,0,AX39-$M39+R39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Batterie de rechange pour véhicules électriques",null,null,100000,null,null,null,null,null,100000,null,{"$error":"#DIV/0!"},null,{"$f":"B40&\": \"&C40","v":"Batterie de rechange pour véhicules électriques: "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P40:P40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P40:Q40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P40:R40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P40:S40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P40:T40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P40:U40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P40:V40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P40:W40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P40:X40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P40:Y40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P40:Z40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P40:AA40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P40:AB40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P40:AC40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P40:AD40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P40:AE40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P40:AF40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P40:AG40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P40:AH40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P40:AI40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P40:AJ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P40:AK40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P40:AL40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P40:AM40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P40:AN40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P40:AO40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P40:AP40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P40:AQ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P40:AR40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P40:AS40,\">0\")*$K40)>$K40,$D40,0))","v":0},0,null,0,{"$f":"IF((AW40+Q40)=0,0,AW40-$M40+Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P41:P41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P41:Q41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P41:R41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P41:S41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P41:T41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P41:U41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P41:V41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P41:W41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P41:X41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P41:Y41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P41:Z41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P41:AA41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P41:AB41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P41:AC41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P41:AD41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P41:AE41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P41:AF41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P41:AG41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P41:AH41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P41:AI41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P41:AJ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P41:AK41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P41:AL41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P41:AM41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P41:AN41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P41:AO41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P41:AP41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P41:AQ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P41:AR41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P41:AS41,\">0\")*$K41)>$K41,$D41,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P42:P42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P42:Q42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P42:R42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P42:S42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P42:T42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P42:U42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P42:V42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P42:W42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P42:X42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P42:Y42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P42:Z42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P42:AA42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P42:AB42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P42:AC42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P42:AD42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P42:AE42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P42:AF42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P42:AG42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P42:AH42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P42:AI42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P42:AJ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P42:AK42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P42:AL42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P42:AM42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P42:AN42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P42:AO42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P42:AP42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P42:AQ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P42:AR42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P42:AS42,\">0\")*$K42)>$K42,$D42,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P43:P43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P43:Q43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P43:R43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P43:S43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P43:T43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P43:U43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P43:V43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P43:W43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P43:X43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P43:Y43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P43:Z43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P43:AA43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P43:AB43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P43:AC43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P43:AD43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P43:AE43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P43:AF43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P43:AG43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P43:AH43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P43:AI43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P43:AJ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P43:AK43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P43:AL43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P43:AM43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P43:AN43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P43:AO43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P43:AP43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P43:AQ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P43:AR43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P43:AS43,\">0\")*$K43)>$K43,$D43,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P44:P44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P44:Q44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P44:R44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P44:S44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P44:T44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P44:U44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P44:V44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P44:W44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P44:X44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P44:Y44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P44:Z44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P44:AA44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P44:AB44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P44:AC44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P44:AD44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P44:AE44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P44:AF44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P44:AG44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P44:AH44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P44:AI44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P44:AJ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P44:AK44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P44:AL44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P44:AM44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P44:AN44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P44:AO44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P44:AP44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P44:AQ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P44:AR44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P44:AS44,\">0\")*$K44)>$K44,$D44,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P45:P45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P45:Q45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P45:R45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P45:S45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P45:T45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P45:U45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P45:V45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P45:W45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P45:X45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P45:Y45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P45:Z45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P45:AA45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P45:AB45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P45:AC45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P45:AD45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P45:AE45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P45:AF45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P45:AG45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P45:AH45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P45:AI45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P45:AJ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P45:AK45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P45:AL45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P45:AM45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P45:AN45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P45:AO45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P45:AP45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P45:AQ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P45:AR45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P45:AS45,\">0\")*$K45)>$K45,$D45,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des pièces de rechange à la fin de la période considérée","CHF",{"$f":"SUM(AU33:AU45)","v":0},null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange après déduction de la valeur résiduelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange",{"$f":"SUM(P33:P37,P39:P45)","v":0},{"$f":"SUM(Q33:Q37,Q39:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle des pièces de rechange",{"$f":"IF(Betrachtungszeit_PW=P17,-$D$46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation","Description","Coûts \n(tous véhic.) [CHF/a]",null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P47:P48)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P49*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:AT50)","v":0}]
[null,"Frais de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Total",null,{"$f":"SUM(D50:D54)","v":0},null,null,null,null,null,null,null,null,null,null,"Frais de service et de réparation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D55+D55*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q56+Q56*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q56*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P57:AT57)","v":0}]
[null,"Impôt sur la circulation"]
[null,"Assurance responsabilité civile"]
[null,"Assurance casco"]
[null,"Autres assurances"]
[null,"Service de dépannage, assistance"]
[null,"Garage ou place de parc"]
[null,"Vignette autoroutière"]
[null,"Redevances pour l'utilisation des routes"]
[null,"Cotisations d'affiliation"]
[null,"Dépenses accessoires"]
[null,"Entretien"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D72+D72*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q70+Q70*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q70*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P71:AT71)","v":0}]
[null,"Total",null,{"$f":"SUM(D58:D71)","v":0}]
[]
[null,"Coûts énergétiques et de recharge",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques et de recharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance (borne de recharge privée)",{"$f":"IF(C13=13,C11*12,0)*VLOOKUP(C13,Input_Général!$W$9:$AB$22,2,0)","v":0},{"$f":"SUM(C75:C75)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de puissance (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$75*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q75*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques (borne de recharge privée)",{"$f":"IF(C13=13,Anteil_Intern*C10*Stückzahl_PW*1000*(Anteil_HT*StrompreisHT/100+Anteil_NT*StrompreisNT/100),0)","v":0},{"$f":"SUM(C76:C76)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$76*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q76*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques (plein/recharge à l'extérieur)",{"$f":"IF(C13=13,Anteil_Extern*Verbrauchsbasiert_Preis/100*C10*Stückzahl_PW*1000,VLOOKUP(C13,Input_Général!$W$9:$AB$22,3,0)/100*C10*Stückzahl_PW*1000)","v":0},{"$f":"SUM(C77:C77)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (plein/recharge à l'extérieur) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$77*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q77*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts recharge indép. du prix du courant (recharge ext.)",{"$f":"IF(C13=13,Input_Général!D22,0)","v":0},{"$f":"SUM(C78:C78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de recharge indép. du prix du courant (recharge ext.) y.c. hausse prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$78*(1+Inflationsindex),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q78*(1+Inflationsindex),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C75:C78)","v":0},{"$f":"SUM(D75:D78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"SUM(Q75:Q78)*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P79:AT79)","v":0}]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"C10*Stückzahl_PW*(1/1000)*IF(C13=13,Anteil_Intern*EF_Strom+Anteil_Extern*EF_Verbrauchsbasiert,VLOOKUP(C13,Input_Général!$W$9:$AB$22,5,0))","v":0},{"$f":"SUM(C82:C82)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"C10*Stückzahl_PW*1000*IF(C13=13,Anteil_Intern*UBP_Strom+Anteil_Extern*UBP_Strom_Extern,VLOOKUP(C13,Input_Général!$W$9:$AB$22,6,0))","v":0},{"$f":"SUM(C83:C83)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D84+D84*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q83+Q83*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},{"$f":"C82*Kosten_THG","v":0},{"$f":"SUM(C84:C84)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q83*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P84:AT84)","v":0}]
[]
[null,"Frais d'élimination",null,null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Frais d'élimination",null,null,"CHF",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17=Betrachtungszeit_PW,$D$87*(1+Inflationsindex)^Q$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q87*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P88:AT88)","v":0}]
[]
[null,"Données environnementales concernant la production et l'élimination des véhicules"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique résultant de la production et de l'élimination des véhicules peuvent être calculés ci-dessous. L'outil mobitool (2017) permet de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique résultant de la fabrication et de l'élimination. Mobitool indique les émissions par kilomètre (sur la base d'une distance représentative sur la durée de vie). Il est toutefois recommandé d'effectuer une évaluation plus précise, notamment pour les véhicules parcourant particulièrement peu ou beaucoup de kilomètres pendant leur durée de vie, et/ou s'il s'agit de comparer des véhicules carburant aux énergies renouvelables. Les champs de saisie peuvent être laissés vides s'il n'y a pas lieu d'intégrer des données concernant la fabrication et l'élimination. La marche à suivre pour déterminer les valeurs de saisie à l'aide du mobitool est décrite ci-dessous.\nDans le mobitool, dans la ligne du modèle de véhicule concerné:\n- Choisir un taux d'occupation de 1 (ainsi l'outil indique les valeurs par kilomètre au lieu des valeurs par kilomètre-passager)\n- Adapter le 'poids du véhicule', ainsi que le 'poids de la batterie' et le 'nombre de changements des accus au cours de la vie du véhicule' pour les véhicules électriques\n- Choisir l'indicateur désiré dans la zone grisée en haut à gauche ('effet de serre potentiel' ou 'UCE13' - en allemand 'UBP13')\n- Les valeurs CO2eq ou UCE (en allemand 'UBP') sont données dans la colonne 'construction / recyclage du véhicule'"]
[]
[null,"Fabrication et élimination véhicule:\nCoûts externes","Fabrication/élimination des véhicules",null,"Total"]
[null,"Émissions de gaz à effet de serre (GES)",null,"g CO2eq / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C94/1000000","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",null,"UCE / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C95","v":0},"UCE",null,null,null,null,null,null,null,null,"Production / élimination: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},null,null,{"$f":"E94*Kosten_THG","v":0},"CHF",null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"E96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:AT96)","v":0}]
[]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts du véhicule considérés sur l'ensemble de son cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)",null,null,{"$f":"AU102","v":0},"CHF",null,null,null,null,null,null,null,null,{"$f":"B102","v":"Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)"},{"$f":"P29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",null,null,{"$f":"AU103","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",{"$f":"P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation",null,null,{"$f":"AU104","v":0},"CHF",null,null,null,null,null,null,null,null,"Frais de service et de réparation",{"$f":"P57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,{"$f":"AU105","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$f":"P71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"P79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)&\" (Exploitation et Production/élimination)\"","v":"Coûts GES: pas sélectionné (Exploitation et Production/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts GES: pas sélectionné (Exploitation et Production/élimination)",{"$f":"P84+P96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais d'élimination",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Frais d'élimination",{"$f":"P88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P102:P108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",{"$f":"P109","v":0},{"$f":"P110+Q109","v":0},{"$f":"Q110+R109","v":0},{"$f":"R110+S109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110+AT109","v":0}]
[null,"Émissions de GES Production/élimination des véhicules (scope 3)",null,null,{"$f":"E94","v":0},"tCO2eq",null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(P17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Q17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(R17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(S17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(T17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(U17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(V17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(W17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(X17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Y17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Z17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AA17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AB17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AC17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AD17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AE17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AF17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AG17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AH17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AI17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AJ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AK17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AL17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AM17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AN17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AO17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AP17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AQ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AR17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AS17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AT17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0}]
[null,"Émissions de GES Exploitation (scopes 1 et 2)",null,null,{"$f":"Betrachtungszeit_PW*D82","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 Production/élimination des véhicules",null,null,{"$f":"E95","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 Exploitation",null,null,{"$f":"Betrachtungszeit_PW*D83","v":0},"UCE"]
["K","Coûts de revient par km",null,null,{"$f":"IF(C9=0,0,E109*100/(Stückzahl_PW*Fahrleistung_PW*Betrachtungszeit_PW))","v":0},"ct/km"]
["K","Coûts annuels par km",null,null,{"$f":"IF(C9=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_PW*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_PW-1)*E109*100/(Stückzahl_PW*Fahrleistung_PW))","v":0},"ct/km"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
[null,"Liste déroulante","Numéro système de propulsion","Numéro de l'agent énergétique","Agent énergétique"]
[null,"VEUILLEZ SELECTIONNER",0,0,"Agent énergétique"]
[null,"Électricité",1,13,"Électricité"]
[null,"GNC",3,1,{"$f":"\"GNC (\"&Input_Général!X10*100&\"% biogaz)\"","v":"GNC (20% biogaz)"}]
[null,"Essence",5,3,"Essence"]
[null,"Diesel",6,4,"Diesel"]
[null,"Autre type de propulsion",14,11,{"$f":"Input_Général!B15","v":"Autres"}]
[]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SELECTIONNER"]
[null,"oui"]
[null,"non"]

{"sheet":"VT_V2","index":4,"n_rows":134,"n_cols":79,"rows_kept":134,"cut":false,"hidden":false,"merged":[[30,48,30,63],[90,1,90,5],[6,2,6,3],[6,11,6,12],[16,7,16,8],[16,10,17,10],[16,11,17,11],[16,12,17,12],[30,7,30,8],[30,10,31,10],[30,11,31,11],[30,12,31,12]]}
[null,"SAISIE DES DONNEES VOITURES DE TOURISME"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V2"]
["K","Désignation de la variante (courte)",null,null,null,null,"K","Aide au calcul Consommation en carburant"]
[null,"Description de la variante",null,null,null,null,null,"Agent énergétique","Quantité","kWh",null,"Facteur de conversion en kWh(pouv. calorifique)"]
[null,"Voiture de tourisme, type de carburant","VEUILLEZ SELECTIONNER",null,null,null,null,"CNG [kg]",null,{"$f":"I8*M8","v":0},null,"kWh/kg",13.81]
["K","Consommation en carburant par 100 km et par véhicule",null,"kWh/100km/véhicule",null,null,null,"Essence [litre]",null,{"$f":"I9*M9","v":0},null,"kWh/litre",8.7200000000000006]
[null,{"$f":"\"Consommation en carburant (\"&VLOOKUP(C12,C123:G128,3,0)&\")\"","v":"Consommation en carburant (Agent énergétique)"},{"$f":"C9/100*Fahrleistung_PW/1000","v":0},"MWh/a/véhicule",null,null,null,"Diesel [litre]",null,{"$f":"I10*M10","v":0},null,"kWh/litre",9.91]
["K","Puissance max. requise (pour recharge voitures électr.)",null,"kW"]
[null,"Antrieb Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$G$128,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$F$128,3,0))","v":0}]
[]
["K","Subventions totales",null,"CHF",null,null,null,null,null,null,"Valeurs de calcul",null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement en CHF pour l'année…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)"]
[null,null,null,null,null,null,null,null,null,null,"Durée de vie [a]","Résultats intermé-diaires","Amortissement annuel [CHF/a]",null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement","Description","Investissement \n(tous les véhicules) [CHF]","Durée de vie [a]","Remplacer valeur par défaut",null,null,null,null,null,null,null,null,"Kilomètres",0,{"$f":"Q17*Fahrleistung_PW","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Valeur résiduelle à la fin de la période considérée"]
["K","Véhicules",null,null,10,null,{"$f":"IF(K19<Betrachtungszeit_PW,\"Attention: il y a un réinvestissement\",\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(F19),F19,IF(ISNUMBER(E19),E19,0))","v":10},null,null,null,{"$f":"B19","v":"Véhicules"},{"$f":"D19","v":0},{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K19)=INT(P$17/($K19))),$D19,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW19:CA19)","v":0},null,{"$f":"$D19","v":0},{"$f":"MAX(AW19-$M26+Q19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K20*D20","v":0},null,{"$f":"B20&\": \"&C20","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D20","v":0},{"$f":"AW20-$M20+Q20","v":0},{"$f":"AX20-$M20+R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K21*D21","v":0},null,{"$f":"B21&\": \"&C21","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D21","v":0},{"$f":"AW21-$M21+Q21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K22*D22","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K23*D23","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K24*D24","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coût des investissements \naprès déduction des subventions totales",null,"CHF",{"$f":"D19+SUM(D20:D24)-C15","v":0},null,null,null,null,null,null,{"$f":"E26*D19","v":0},null,null,"(Ré)investissement après déduction de la valeur résiduelle et des subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Dépréciation des véhicules par année en fonction de leur durée de vie",null,null,{"$f":"1/K19","v":0.1},null,null,null,null,null,null,null,{"$f":"L25+Fahrleistung_PW/10000*D19*L27","v":0},null,"(Ré)investissement après déduction des subventions",{"$f":"E25","v":0},{"$f":"SUM(Q19:Q24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Dépréciation supplémentaire par 10'000 km",null,null,0.02,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":0.02},null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_PW=P17,-($L$28+$E$29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Valeur résiduelle des véhicules à la fin de la période considérée",null,"CHF",{"$f":"AU19","v":0},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),F28,E28)","v":0},null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P26:P27)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des accessoires à la fin de la période considérée",null,"CHF",{"$f":"SUM(AU20:AU24)","v":0},null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P28*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:AT29)","v":0}]
[]
["K","Pièces de rechange / Consommables avec premier investissement après expiration de la durée de vie",null,null,null,null,null,null,null,null,"Durée de vie [a]",null,"Amortissement annuel [CHF/a]",null,"Pièces de rechange",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)\nLes pièces de rechange n'ont une valeur résiduelle qu'au terme de leur première durée de vie"]
[null,"1. Pièces de rechange / Consommables avec durée de vie en années",null,null,"Durée de vie [a]",null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"1. Pièces de rechange / Consommables avec durée de vie en années"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée"]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F33),F33,IF(ISNUMBER(E33),E33,0))","v":10},null,{"$f":"1/K33*D33","v":0},null,{"$f":"B33&\": \"&C33","v":"Autres pièces de rechange: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K33)=INT(P$17/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW33:CA33)","v":0},null,0,{"$f":"IF((AW33+Q33)=0,0,AW33-$M33+Q33)","v":0},{"$f":"IF((AX33+R33)=0,0,AX33-$M33+R33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F34),F34,IF(ISNUMBER(E34),E34,0))","v":10},null,{"$f":"1/K34*D34","v":0},null,{"$f":"B34&\": \"&C34","v":"Autres pièces de rechange: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW34:CA34)","v":0},null,0,{"$f":"IF((AW34+Q34)=0,0,AW34-$M34+Q34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":10},null,{"$f":"1/K35*D35","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW35:CA35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F36),F36,IF(ISNUMBER(E36),E36,0))","v":10},null,{"$f":"1/K36*D36","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW36:CA36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F37),F37,IF(ISNUMBER(E37),E37,0))","v":10},null,{"$f":"1/K37*D37","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW37:CA37)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres",null,null,"Durée de vie [km]",null,null,null,null,null,"Durée de vie [km]",null,null,null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres"]
["K","Pneus de rechange (set)",null,null,30000,null,null,null,null,null,{"$f":"IF(ISNUMBER(F39),F39,IF(ISNUMBER(E39),E39,0))","v":30000},null,{"$f":"1/(K39/Fahrleistung_PW)*D39","v":{"$error":"#DIV/0!"}},null,{"$f":"B39&\": \"&C39","v":"Pneus de rechange (set): "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P39:P39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P39:Q39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P39:R39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P39:S39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P39:T39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P39:U39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P39:V39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P39:W39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P39:X39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P39:Y39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P39:Z39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P39:AA39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P39:AB39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P39:AC39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P39:AD39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P39:AE39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P39:AF39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P39:AG39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P39:AH39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P39:AI39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P39:AJ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P39:AK39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P39:AL39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P39:AM39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P39:AN39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P39:AO39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P39:AP39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P39:AQ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P39:AR39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P39:AS39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW39:CA39)","v":0},null,0,{"$f":"IF((AW39+Q39)=0,0,AW39-$M39+Q39)","v":0},{"$f":"IF((AX39+R39)=0,0,AX39-$M39+R39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BN39+AH39)=0,0,BN39-$M39+AH39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["K","Batterie de rechange pour véhicules électriques",null,null,100000,null,null,null,null,null,100000,null,{"$error":"#DIV/0!"},null,{"$f":"B40&\": \"&C40","v":"Batterie de rechange pour véhicules électriques: "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P40:P40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P40:Q40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P40:R40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P40:S40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P40:T40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P40:U40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P40:V40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P40:W40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P40:X40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P40:Y40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P40:Z40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P40:AA40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P40:AB40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P40:AC40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P40:AD40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P40:AE40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P40:AF40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P40:AG40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P40:AH40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P40:AI40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P40:AJ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P40:AK40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P40:AL40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P40:AM40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P40:AN40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P40:AO40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P40:AP40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P40:AQ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P40:AR40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P40:AS40,\">0\")*$K40)>$K40,$D40,0))","v":0},0,null,0,{"$f":"IF((AW40+Q40)=0,0,AW40-$M40+Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P41:P41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P41:Q41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P41:R41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P41:S41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P41:T41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P41:U41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P41:V41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P41:W41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P41:X41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P41:Y41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P41:Z41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P41:AA41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P41:AB41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P41:AC41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P41:AD41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P41:AE41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P41:AF41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P41:AG41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P41:AH41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P41:AI41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P41:AJ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P41:AK41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P41:AL41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P41:AM41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P41:AN41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P41:AO41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P41:AP41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P41:AQ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P41:AR41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P41:AS41,\">0\")*$K41)>$K41,$D41,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P42:P42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P42:Q42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P42:R42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P42:S42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P42:T42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P42:U42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P42:V42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P42:W42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P42:X42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P42:Y42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P42:Z42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P42:AA42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P42:AB42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P42:AC42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P42:AD42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P42:AE42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P42:AF42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P42:AG42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P42:AH42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P42:AI42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P42:AJ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P42:AK42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P42:AL42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P42:AM42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P42:AN42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P42:AO42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P42:AP42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P42:AQ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P42:AR42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P42:AS42,\">0\")*$K42)>$K42,$D42,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P43:P43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P43:Q43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P43:R43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P43:S43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P43:T43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P43:U43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P43:V43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P43:W43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P43:X43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P43:Y43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P43:Z43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P43:AA43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P43:AB43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P43:AC43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P43:AD43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P43:AE43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P43:AF43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P43:AG43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P43:AH43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P43:AI43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P43:AJ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P43:AK43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P43:AL43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P43:AM43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P43:AN43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P43:AO43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P43:AP43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P43:AQ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P43:AR43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P43:AS43,\">0\")*$K43)>$K43,$D43,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P44:P44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P44:Q44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P44:R44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P44:S44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P44:T44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P44:U44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P44:V44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P44:W44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P44:X44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P44:Y44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P44:Z44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P44:AA44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P44:AB44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P44:AC44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P44:AD44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P44:AE44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P44:AF44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P44:AG44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P44:AH44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P44:AI44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P44:AJ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P44:AK44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P44:AL44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P44:AM44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P44:AN44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P44:AO44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P44:AP44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P44:AQ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P44:AR44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P44:AS44,\">0\")*$K44)>$K44,$D44,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P45:P45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P45:Q45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P45:R45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P45:S45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P45:T45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P45:U45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P45:V45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P45:W45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P45:X45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P45:Y45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P45:Z45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P45:AA45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P45:AB45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P45:AC45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P45:AD45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P45:AE45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P45:AF45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P45:AG45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P45:AH45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P45:AI45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P45:AJ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P45:AK45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P45:AL45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P45:AM45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P45:AN45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P45:AO45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P45:AP45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P45:AQ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P45:AR45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P45:AS45,\">0\")*$K45)>$K45,$D45,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des pièces de rechange à la fin de la période considérée","CHF",{"$f":"SUM(AU33:AU45)","v":0},null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange après déduction de la valeur résiduelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange",{"$f":"SUM(P33:P37,P39:P45)","v":0},{"$f":"SUM(Q33:Q37,Q39:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle des pièces de rechange",{"$f":"IF(Betrachtungszeit_PW=P17,-$D$46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation","Description","Coûts \n(tous véhic.) [CHF/a]",null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P47:P48)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P49*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:AT50)","v":0}]
[null,"Frais de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Total",null,{"$f":"SUM(D50:D54)","v":0},null,null,null,null,null,null,null,null,null,null,"Frais de service et de réparation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D55+D55*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q56+Q56*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q56*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P57:AT57)","v":0}]
[null,"Impôt sur la circulation"]
[null,"Assurance responsabilité civile"]
[null,"Assurance casco"]
[null,"Autres assurances"]
[null,"Service de dépannage, assistance"]
[null,"Garage ou place de parc"]
[null,"Vignette autoroutière"]
[null,"Redevances pour l'utilisation des routes"]
[null,"Cotisations d'affiliation"]
[null,"Dépenses accessoires"]
[null,"Entretien"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D72+D72*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q70+Q70*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q70*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P71:AT71)","v":0}]
[null,"Total",null,{"$f":"SUM(D58:D71)","v":0}]
[]
[null,"Coûts énergétiques et de recharge",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques et de recharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance (borne de recharge privée)",{"$f":"IF(C13=13,C11*12,0)*VLOOKUP(C13,Input_Général!$W$9:$AB$22,2,0)","v":0},{"$f":"SUM(C75:C75)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de puissance (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$75*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q75*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques (borne de recharge privée)",{"$f":"IF(C13=13,Anteil_Intern*C10*Stückzahl_PW*1000*(Anteil_HT*StrompreisHT/100+Anteil_NT*StrompreisNT/100),0)","v":0},{"$f":"SUM(C76:C76)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$76*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques (plein/recharge à l'extérieur)",{"$f":"IF(C13=13,Anteil_Extern*Verbrauchsbasiert_Preis/100*C10*Stückzahl_PW*1000,VLOOKUP(C13,Input_Général!$W$9:$AB$22,3,0)/100*C10*Stückzahl_PW*1000)","v":0},{"$f":"SUM(C77:C77)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (plein/recharge à l'extérieur) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$77*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts recharge indép. du prix du courant (recharge ext.)",{"$f":"IF(C13=13,Input_Général!D22,0)","v":0},{"$f":"SUM(C78:C78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de recharge indép. du prix du courant (recharge ext.) y.c. hausse prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$78*(1+Inflationsindex),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q78*(1+Inflationsindex),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C75:C78)","v":0},{"$f":"SUM(D75:D78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"SUM(Q75:Q78)*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P79:AT79)","v":0}]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"C10*Stückzahl_PW*(1/1000)*IF(C13=13,Anteil_Intern*EF_Strom+Anteil_Extern*EF_Verbrauchsbasiert,VLOOKUP(C13,Input_Général!$W$9:$AB$22,5,0))","v":0},{"$f":"SUM(C82:C82)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"C10*Stückzahl_PW*1000*IF(C13=13,Anteil_Intern*UBP_Strom+Anteil_Extern*UBP_Strom_Extern,VLOOKUP(C13,Input_Général!$W$9:$AB$22,6,0))","v":0},{"$f":"SUM(C83:C83)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D84+D84*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q83+Q83*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},{"$f":"C82*Kosten_THG","v":0},{"$f":"SUM(C84:C84)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q83*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P84:AT84)","v":0}]
[]
[null,"Frais d'élimination",null,null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Frais d'élimination",null,null,"CHF",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17=Betrachtungszeit_PW,$D$87*(1+Inflationsindex)^Q$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q87*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P88:AT88)","v":0}]
[]
[null,"Données environnementales concernant la production et l'élimination des véhicules"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique résultant de la production et de l'élimination des véhicules peuvent être calculés ci-dessous. L'outil mobitool (2017) permet de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique résultant de la fabrication et de l'élimination. Mobitool indique les émissions par kilomètre (sur la base d'une distance représentative sur la durée de vie). Il est toutefois recommandé d'effectuer une évaluation plus précise, notamment pour les véhicules parcourant particulièrement peu ou beaucoup de kilomètres pendant leur durée de vie, et/ou s'il s'agit de comparer des véhicules carburant aux énergies renouvelables. Les champs de saisie peuvent être laissés vides s'il n'y a pas lieu d'intégrer des données concernant la fabrication et l'élimination. La marche à suivre pour déterminer les valeurs de saisie à l'aide du mobitool est décrite ci-dessous.\nDans le mobitool, dans la ligne du modèle de véhicule concerné:\n- Choisir un taux d'occupation de 1 (ainsi l'outil indique les valeurs par kilomètre au lieu des valeurs par kilomètre-passager)\n- Adapter le 'poids du véhicule', ainsi que le 'poids de la batterie' et le 'nombre de changements des accus au cours de la vie du véhicule' pour les véhicules électriques\n- Choisir l'indicateur désiré dans la zone grisée en haut à gauche ('effet de serre potentiel' ou 'UCE13' - en allemand 'UBP13')\n- Les valeurs CO2eq ou UCE (en allemand 'UBP') sont données dans la colonne 'construction / recyclage du véhicule'"]
[]
[null,"Fabrication et élimination véhicule:\nCoûts externes","Fabrication/élimination des véhicules",null,"Total"]
[null,"Émissions de gaz à effet de serre (GES)",null,"g CO2eq / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C94/1000000","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",null,"UCE / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C95","v":0},"UCE",null,null,null,null,null,null,null,null,"Production / élimination: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},null,null,{"$f":"E94*Kosten_THG","v":0},"CHF",null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"E96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:AT96)","v":0}]
[]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts du véhicule considérés sur l'ensemble de son cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)",null,null,{"$f":"AU102","v":0},"CHF",null,null,null,null,null,null,null,null,{"$f":"B102","v":"Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)"},{"$f":"P29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",null,null,{"$f":"AU103","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",{"$f":"P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation",null,null,{"$f":"AU104","v":0},"CHF",null,null,null,null,null,null,null,null,"Frais de service et de réparation",{"$f":"P57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,{"$f":"AU105","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$f":"P71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"P79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)&\" (Exploitation et Production/élimination)\"","v":"Coûts GES: pas sélectionné (Exploitation et Production/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts GES: pas sélectionné (Exploitation et Production/élimination)",{"$f":"P84+P96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais d'élimination",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Frais d'élimination",{"$f":"P88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P102:P108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",{"$f":"P109","v":0},{"$f":"P110+Q109","v":0},{"$f":"Q110+R109","v":0},{"$f":"R110+S109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110+AT109","v":0}]
[null,"Émissions de GES Production/élimination des véhicules (scope 3)",null,null,{"$f":"E94","v":0},"tCO2eq",null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(P17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Q17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(R17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(S17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(T17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(U17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(V17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(W17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(X17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Y17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Z17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AA17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AB17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AC17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AD17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AE17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AF17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AG17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AH17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AI17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AJ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AK17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AL17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AM17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AN17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AO17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AP17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AQ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AR17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AS17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AT17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0}]
[null,"Émissions de GES Exploitation (scopes 1 et 2)",null,null,{"$f":"Betrachtungszeit_PW*D82","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 Production/élimination des véhicules",null,null,{"$f":"E95","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 Exploitation",null,null,{"$f":"Betrachtungszeit_PW*D83","v":0},"UCE"]
["K","Coûts de revient par km",null,null,{"$f":"IF(C9=0,0,E109*100/(Stückzahl_PW*Fahrleistung_PW*Betrachtungszeit_PW))","v":0},"ct/km"]
["K","Coûts annuels par km",null,null,{"$f":"IF(C9=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_PW*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_PW-1)*E109*100/(Stückzahl_PW*Fahrleistung_PW))","v":0},"ct/km"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
[null,"Liste déroulante","Numéro système de propulsion","Numéro de l'agent énergétique","Agent énergétique"]
[null,"VEUILLEZ SELECTIONNER",0,0,"Agent énergétique"]
[null,"Électricité",1,13,"Électricité"]
[null,"GNC",3,1,{"$f":"\"GNC (\"&Input_Général!X10*100&\"% biogaz)\"","v":"GNC (20% biogaz)"}]
[null,"Essence",5,3,"Essence"]
[null,"Diesel",6,4,"Diesel"]
[null,"Autre type de propulsion",14,11,{"$f":"Input_Général!B15","v":"Autres"}]
[]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SELECTIONNER"]
[null,"oui"]
[null,"non"]

{"sheet":"VT_V3","index":5,"n_rows":134,"n_cols":79,"rows_kept":134,"cut":false,"hidden":false,"merged":[[30,48,30,63],[90,1,90,5],[6,2,6,3],[6,11,6,12],[16,7,16,8],[16,10,17,10],[16,11,17,11],[16,12,17,12],[30,7,30,8],[30,10,31,10],[30,11,31,11],[30,12,31,12]]}
[null,"SAISIE DES DONNEES VOITURES DE TOURISME"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V3"]
["K","Désignation de la variante (courte)",null,null,null,null,"K","Aide au calcul Consommation en carburant"]
[null,"Description de la variante",null,null,null,null,null,"Agent énergétique","Quantité","kWh",null,"Facteur de conversion en kWh(pouv. calorifique)"]
[null,"Voiture de tourisme, type de carburant","VEUILLEZ SELECTIONNER",null,null,null,null,"CNG [kg]",null,{"$f":"I8*M8","v":0},null,"kWh/kg",13.81]
["K","Consommation en carburant par 100 km et par véhicule",null,"kWh/100km/véhicule",null,null,null,"Essence [litre]",null,{"$f":"I9*M9","v":0},null,"kWh/litre",8.7200000000000006]
[null,{"$f":"\"Consommation en carburant (\"&VLOOKUP(C12,C123:G128,3,0)&\")\"","v":"Consommation en carburant (Agent énergétique)"},{"$f":"C9/100*Fahrleistung_PW/1000","v":0},"MWh/a/véhicule",null,null,null,"Diesel [litre]",null,{"$f":"I10*M10","v":0},null,"kWh/litre",9.91]
["K","Puissance max. requise (pour recharge voitures électr.)",null,"kW"]
[null,"Antrieb Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$G$128,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$F$128,3,0))","v":0}]
[]
["K","Subventions totales",null,"CHF",null,null,null,null,null,null,"Valeurs de calcul",null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement en CHF pour l'année…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)"]
[null,null,null,null,null,null,null,null,null,null,"Durée de vie [a]","Résultats intermé-diaires","Amortissement annuel [CHF/a]",null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement","Description","Investissement \n(tous les véhicules) [CHF]","Durée de vie [a]","Remplacer valeur par défaut",null,null,null,null,null,null,null,null,"Kilomètres",0,{"$f":"Q17*Fahrleistung_PW","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Valeur résiduelle à la fin de la période considérée"]
["K","Véhicules",null,null,10,null,{"$f":"IF(K19<Betrachtungszeit_PW,\"Attention: il y a un réinvestissement\",\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(F19),F19,IF(ISNUMBER(E19),E19,0))","v":10},null,null,null,{"$f":"B19","v":"Véhicules"},{"$f":"D19","v":0},{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K19)=INT(P$17/($K19))),$D19,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW19:CA19)","v":0},null,{"$f":"$D19","v":0},{"$f":"MAX(AW19-$M26+Q19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K20*D20","v":0},null,{"$f":"B20&\": \"&C20","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D20","v":0},{"$f":"AW20-$M20+Q20","v":0},{"$f":"AX20-$M20+R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K21*D21","v":0},null,{"$f":"B21&\": \"&C21","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D21","v":0},{"$f":"AW21-$M21+Q21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K22*D22","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K23*D23","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K24*D24","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coût des investissements \naprès déduction des subventions totales",null,"CHF",{"$f":"D19+SUM(D20:D24)-C15","v":0},null,null,null,null,null,null,{"$f":"E26*D19","v":0},null,null,"(Ré)investissement après déduction de la valeur résiduelle et des subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Dépréciation des véhicules par année en fonction de leur durée de vie",null,null,{"$f":"1/K19","v":0.1},null,null,null,null,null,null,null,{"$f":"L25+Fahrleistung_PW/10000*D19*L27","v":0},null,"(Ré)investissement après déduction des subventions",{"$f":"E25","v":0},{"$f":"SUM(Q19:Q24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Dépréciation supplémentaire par 10'000 km",null,null,0.02,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":0.02},null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_PW=P17,-($L$28+$E$29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Valeur résiduelle des véhicules à la fin de la période considérée",null,"CHF",{"$f":"AU19","v":0},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),F28,E28)","v":0},null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P26:P27)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des accessoires à la fin de la période considérée",null,"CHF",{"$f":"SUM(AU20:AU24)","v":0},null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P28*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:AT29)","v":0}]
[]
["K","Pièces de rechange / Consommables avec premier investissement après expiration de la durée de vie",null,null,null,null,null,null,null,null,"Durée de vie [a]",null,"Amortissement annuel [CHF/a]",null,"Pièces de rechange",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)\nLes pièces de rechange n'ont une valeur résiduelle qu'au terme de leur première durée de vie"]
[null,"1. Pièces de rechange / Consommables avec durée de vie en années",null,null,"Durée de vie [a]",null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"1. Pièces de rechange / Consommables avec durée de vie en années"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée"]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F33),F33,IF(ISNUMBER(E33),E33,0))","v":10},null,{"$f":"1/K33*D33","v":0},null,{"$f":"B33&\": \"&C33","v":"Autres pièces de rechange: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K33)=INT(P$17/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW33:CA33)","v":0},null,0,{"$f":"IF((AW33+Q33)=0,0,AW33-$M33+Q33)","v":0},{"$f":"IF((AX33+R33)=0,0,AX33-$M33+R33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F34),F34,IF(ISNUMBER(E34),E34,0))","v":10},null,{"$f":"1/K34*D34","v":0},null,{"$f":"B34&\": \"&C34","v":"Autres pièces de rechange: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW34:CA34)","v":0},null,0,{"$f":"IF((AW34+Q34)=0,0,AW34-$M34+Q34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":10},null,{"$f":"1/K35*D35","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW35:CA35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F36),F36,IF(ISNUMBER(E36),E36,0))","v":10},null,{"$f":"1/K36*D36","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW36:CA36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F37),F37,IF(ISNUMBER(E37),E37,0))","v":10},null,{"$f":"1/K37*D37","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW37:CA37)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres",null,null,"Durée de vie [km]",null,null,null,null,null,"Durée de vie [km]",null,null,null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres"]
["K","Pneus de rechange (set)",null,null,30000,null,null,null,null,null,{"$f":"IF(ISNUMBER(F39),F39,IF(ISNUMBER(E39),E39,0))","v":30000},null,{"$f":"1/(K39/Fahrleistung_PW)*D39","v":{"$error":"#DIV/0!"}},null,{"$f":"B39&\": \"&C39","v":"Pneus de rechange (set): "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P39:P39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P39:Q39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P39:R39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P39:S39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P39:T39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P39:U39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P39:V39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P39:W39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P39:X39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P39:Y39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P39:Z39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P39:AA39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P39:AB39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P39:AC39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P39:AD39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P39:AE39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P39:AF39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P39:AG39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P39:AH39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P39:AI39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P39:AJ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P39:AK39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P39:AL39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P39:AM39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P39:AN39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P39:AO39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P39:AP39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P39:AQ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P39:AR39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P39:AS39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW39:CA39)","v":0},null,0,{"$f":"IF((AW39+Q39)=0,0,AW39-$M39+Q39)","v":0},{"$f":"IF((AX39+R39)=0,0,AX39-$M39+R39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BN39+AH39)=0,0,BN39-$M39+AH39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["K","Batterie de rechange pour véhicules électriques",null,null,100000,null,null,null,null,null,100000,null,{"$error":"#DIV/0!"},null,{"$f":"B40&\": \"&C40","v":"Batterie de rechange pour véhicules électriques: "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P40:P40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P40:Q40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P40:R40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P40:S40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P40:T40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P40:U40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P40:V40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P40:W40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P40:X40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P40:Y40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P40:Z40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P40:AA40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P40:AB40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P40:AC40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P40:AD40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P40:AE40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P40:AF40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P40:AG40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P40:AH40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P40:AI40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P40:AJ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P40:AK40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P40:AL40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P40:AM40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P40:AN40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P40:AO40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P40:AP40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P40:AQ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P40:AR40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P40:AS40,\">0\")*$K40)>$K40,$D40,0))","v":0},0,null,0,{"$f":"IF((AW40+Q40)=0,0,AW40-$M40+Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P41:P41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P41:Q41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P41:R41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P41:S41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P41:T41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P41:U41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P41:V41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P41:W41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P41:X41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P41:Y41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P41:Z41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P41:AA41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P41:AB41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P41:AC41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P41:AD41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P41:AE41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P41:AF41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P41:AG41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P41:AH41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P41:AI41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P41:AJ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P41:AK41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P41:AL41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P41:AM41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P41:AN41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P41:AO41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P41:AP41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P41:AQ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P41:AR41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P41:AS41,\">0\")*$K41)>$K41,$D41,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P42:P42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P42:Q42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P42:R42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P42:S42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P42:T42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P42:U42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P42:V42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P42:W42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P42:X42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P42:Y42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P42:Z42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P42:AA42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P42:AB42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P42:AC42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P42:AD42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P42:AE42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P42:AF42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P42:AG42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P42:AH42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P42:AI42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P42:AJ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P42:AK42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P42:AL42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P42:AM42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P42:AN42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P42:AO42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P42:AP42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P42:AQ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P42:AR42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P42:AS42,\">0\")*$K42)>$K42,$D42,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P43:P43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P43:Q43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P43:R43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P43:S43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P43:T43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P43:U43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P43:V43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P43:W43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P43:X43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P43:Y43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P43:Z43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P43:AA43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P43:AB43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P43:AC43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P43:AD43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P43:AE43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P43:AF43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P43:AG43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P43:AH43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P43:AI43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P43:AJ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P43:AK43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P43:AL43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P43:AM43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P43:AN43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P43:AO43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P43:AP43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P43:AQ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P43:AR43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P43:AS43,\">0\")*$K43)>$K43,$D43,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P44:P44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P44:Q44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P44:R44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P44:S44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P44:T44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P44:U44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P44:V44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P44:W44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P44:X44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P44:Y44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P44:Z44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P44:AA44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P44:AB44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P44:AC44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P44:AD44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P44:AE44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P44:AF44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P44:AG44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P44:AH44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P44:AI44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P44:AJ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P44:AK44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P44:AL44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P44:AM44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P44:AN44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P44:AO44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P44:AP44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P44:AQ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P44:AR44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P44:AS44,\">0\")*$K44)>$K44,$D44,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P45:P45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P45:Q45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P45:R45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P45:S45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P45:T45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P45:U45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P45:V45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P45:W45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P45:X45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P45:Y45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P45:Z45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P45:AA45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P45:AB45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P45:AC45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P45:AD45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P45:AE45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P45:AF45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P45:AG45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P45:AH45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P45:AI45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P45:AJ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P45:AK45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P45:AL45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P45:AM45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P45:AN45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P45:AO45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P45:AP45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P45:AQ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P45:AR45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P45:AS45,\">0\")*$K45)>$K45,$D45,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des pièces de rechange à la fin de la période considérée","CHF",{"$f":"SUM(AU33:AU45)","v":0},null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange après déduction de la valeur résiduelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange",{"$f":"SUM(P33:P37,P39:P45)","v":0},{"$f":"SUM(Q33:Q37,Q39:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle des pièces de rechange",{"$f":"IF(Betrachtungszeit_PW=P17,-$D$46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation","Description","Coûts \n(tous véhic.) [CHF/a]",null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P47:P48)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P49*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:AT50)","v":0}]
[null,"Frais de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Total",null,{"$f":"SUM(D50:D54)","v":0},null,null,null,null,null,null,null,null,null,null,"Frais de service et de réparation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D55+D55*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q56+Q56*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q56*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P57:AT57)","v":0}]
[null,"Impôt sur la circulation"]
[null,"Assurance responsabilité civile"]
[null,"Assurance casco"]
[null,"Autres assurances"]
[null,"Service de dépannage, assistance"]
[null,"Garage ou place de parc"]
[null,"Vignette autoroutière"]
[null,"Redevances pour l'utilisation des routes"]
[null,"Cotisations d'affiliation"]
[null,"Dépenses accessoires"]
[null,"Entretien"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D72+D72*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q70+Q70*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q70*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P71:AT71)","v":0}]
[null,"Total",null,{"$f":"SUM(D58:D71)","v":0}]
[]
[null,"Coûts énergétiques et de recharge",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques et de recharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance (borne de recharge privée)",{"$f":"IF(C13=13,C11*12,0)*VLOOKUP(C13,Input_Général!$W$9:$AB$22,2,0)","v":0},{"$f":"SUM(C75:C75)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de puissance (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$75*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q75*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques (borne de recharge privée)",{"$f":"IF(C13=13,Anteil_Intern*C10*Stückzahl_PW*1000*(Anteil_HT*StrompreisHT/100+Anteil_NT*StrompreisNT/100),0)","v":0},{"$f":"SUM(C76:C76)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$76*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques (plein/recharge à l'extérieur)",{"$f":"IF(C13=13,Anteil_Extern*Verbrauchsbasiert_Preis/100*C10*Stückzahl_PW*1000,VLOOKUP(C13,Input_Général!$W$9:$AB$22,3,0)/100*C10*Stückzahl_PW*1000)","v":0},{"$f":"SUM(C77:C77)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (plein/recharge à l'extérieur) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$77*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts recharge indép. du prix du courant (recharge ext.)",{"$f":"IF(C13=13,Input_Général!D22,0)","v":0},{"$f":"SUM(C78:C78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de recharge indép. du prix du courant (recharge ext.) y.c. hausse prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$78*(1+Inflationsindex),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q78*(1+Inflationsindex),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C75:C78)","v":0},{"$f":"SUM(D75:D78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"SUM(Q75:Q78)*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P79:AT79)","v":0}]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"C10*Stückzahl_PW*(1/1000)*IF(C13=13,Anteil_Intern*EF_Strom+Anteil_Extern*EF_Verbrauchsbasiert,VLOOKUP(C13,Input_Général!$W$9:$AB$22,5,0))","v":0},{"$f":"SUM(C82:C82)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"C10*Stückzahl_PW*1000*IF(C13=13,Anteil_Intern*UBP_Strom+Anteil_Extern*UBP_Strom_Extern,VLOOKUP(C13,Input_Général!$W$9:$AB$22,6,0))","v":0},{"$f":"SUM(C83:C83)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D84+D84*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q83+Q83*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},{"$f":"C82*Kosten_THG","v":0},{"$f":"SUM(C84:C84)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q83*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P84:AT84)","v":0}]
[]
[null,"Frais d'élimination",null,null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Frais d'élimination",null,null,"CHF",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17=Betrachtungszeit_PW,$D$87*(1+Inflationsindex)^Q$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q87*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P88:AT88)","v":0}]
[]
[null,"Données environnementales concernant la production et l'élimination des véhicules"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique résultant de la production et de l'élimination des véhicules peuvent être calculés ci-dessous. L'outil mobitool (2017) permet de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique résultant de la fabrication et de l'élimination. Mobitool indique les émissions par kilomètre (sur la base d'une distance représentative sur la durée de vie). Il est toutefois recommandé d'effectuer une évaluation plus précise, notamment pour les véhicules parcourant particulièrement peu ou beaucoup de kilomètres pendant leur durée de vie, et/ou s'il s'agit de comparer des véhicules carburant aux énergies renouvelables. Les champs de saisie peuvent être laissés vides s'il n'y a pas lieu d'intégrer des données concernant la fabrication et l'élimination. La marche à suivre pour déterminer les valeurs de saisie à l'aide du mobitool est décrite ci-dessous.\nDans le mobitool, dans la ligne du modèle de véhicule concerné:\n- Choisir un taux d'occupation de 1 (ainsi l'outil indique les valeurs par kilomètre au lieu des valeurs par kilomètre-passager)\n- Adapter le 'poids du véhicule', ainsi que le 'poids de la batterie' et le 'nombre de changements des accus au cours de la vie du véhicule' pour les véhicules électriques\n- Choisir l'indicateur désiré dans la zone grisée en haut à gauche ('effet de serre potentiel' ou 'UCE13' - en allemand 'UBP13')\n- Les valeurs CO2eq ou UCE (en allemand 'UBP') sont données dans la colonne 'construction / recyclage du véhicule'"]
[]
[null,"Fabrication et élimination véhicule:\nCoûts externes","Fabrication/élimination des véhicules",null,"Total"]
[null,"Émissions de gaz à effet de serre (GES)",null,"g CO2eq / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C94/1000000","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",null,"UCE / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C95","v":0},"UCE",null,null,null,null,null,null,null,null,"Production / élimination: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},null,null,{"$f":"E94*Kosten_THG","v":0},"CHF",null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"E96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:AT96)","v":0}]
[]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts du véhicule considérés sur l'ensemble de son cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)",null,null,{"$f":"AU102","v":0},"CHF",null,null,null,null,null,null,null,null,{"$f":"B102","v":"Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)"},{"$f":"P29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",null,null,{"$f":"AU103","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",{"$f":"P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation",null,null,{"$f":"AU104","v":0},"CHF",null,null,null,null,null,null,null,null,"Frais de service et de réparation",{"$f":"P57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,{"$f":"AU105","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$f":"P71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"P79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)&\" (Exploitation et Production/élimination)\"","v":"Coûts GES: pas sélectionné (Exploitation et Production/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts GES: pas sélectionné (Exploitation et Production/élimination)",{"$f":"P84+P96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais d'élimination",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Frais d'élimination",{"$f":"P88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P102:P108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",{"$f":"P109","v":0},{"$f":"P110+Q109","v":0},{"$f":"Q110+R109","v":0},{"$f":"R110+S109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110+AT109","v":0}]
[null,"Émissions de GES Production/élimination des véhicules (scope 3)",null,null,{"$f":"E94","v":0},"tCO2eq",null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(P17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Q17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(R17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(S17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(T17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(U17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(V17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(W17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(X17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Y17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Z17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AA17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AB17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AC17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AD17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AE17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AF17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AG17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AH17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AI17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AJ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AK17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AL17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AM17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AN17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AO17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AP17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AQ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AR17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AS17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AT17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0}]
[null,"Émissions de GES Exploitation (scopes 1 et 2)",null,null,{"$f":"Betrachtungszeit_PW*D82","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 Production/élimination des véhicules",null,null,{"$f":"E95","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 Exploitation",null,null,{"$f":"Betrachtungszeit_PW*D83","v":0},"UCE"]
["K","Coûts de revient par km",null,null,{"$f":"IF(C9=0,0,E109*100/(Stückzahl_PW*Fahrleistung_PW*Betrachtungszeit_PW))","v":0},"ct/km"]
["K","Coûts annuels par km",null,null,{"$f":"IF(C9=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_PW*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_PW-1)*E109*100/(Stückzahl_PW*Fahrleistung_PW))","v":0},"ct/km"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
[null,"Liste déroulante","Numéro système de propulsion","Numéro de l'agent énergétique","Agent énergétique"]
[null,"VEUILLEZ SELECTIONNER",0,0,"Agent énergétique"]
[null,"Électricité",1,13,"Électricité"]
[null,"GNC",3,1,{"$f":"\"GNC (\"&Input_Général!X10*100&\"% biogaz)\"","v":"GNC (20% biogaz)"}]
[null,"Essence",5,3,"Essence"]
[null,"Diesel",6,4,"Diesel"]
[null,"Autre type de propulsion",14,11,{"$f":"Input_Général!B15","v":"Autres"}]
[]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SELECTIONNER"]
[null,"oui"]
[null,"non"]

{"sheet":"VT_V4","index":6,"n_rows":134,"n_cols":79,"rows_kept":134,"cut":false,"hidden":false,"merged":[[30,48,30,63],[90,1,90,5],[6,2,6,3],[6,11,6,12],[16,7,16,8],[16,10,17,10],[16,11,17,11],[16,12,17,12],[30,7,30,8],[30,10,31,10],[30,11,31,11],[30,12,31,12]]}
[null,"SAISIE DES DONNEES VOITURES DE TOURISME"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V4"]
["K","Désignation de la variante (courte)",null,null,null,null,"K","Aide au calcul Consommation en carburant"]
[null,"Description de la variante",null,null,null,null,null,"Agent énergétique","Quantité","kWh",null,"Facteur de conversion en kWh(pouv. calorifique)"]
[null,"Voiture de tourisme, type de carburant","VEUILLEZ SELECTIONNER",null,null,null,null,"CNG [kg]",null,{"$f":"I8*M8","v":0},null,"kWh/kg",13.81]
["K","Consommation en carburant par 100 km et par véhicule",null,"kWh/100km/véhicule",null,null,null,"Essence [litre]",null,{"$f":"I9*M9","v":0},null,"kWh/litre",8.7200000000000006]
[null,{"$f":"\"Consommation en carburant (\"&VLOOKUP(C12,C123:G128,3,0)&\")\"","v":"Consommation en carburant (Agent énergétique)"},{"$f":"C9/100*Fahrleistung_PW/1000","v":0},"MWh/a/véhicule",null,null,null,"Diesel [litre]",null,{"$f":"I10*M10","v":0},null,"kWh/litre",9.91]
["K","Puissance max. requise (pour recharge voitures électr.)",null,"kW"]
[null,"Antrieb Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$G$128,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$F$128,3,0))","v":0}]
[]
["K","Subventions totales",null,"CHF",null,null,null,null,null,null,"Valeurs de calcul",null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement en CHF pour l'année…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)"]
[null,null,null,null,null,null,null,null,null,null,"Durée de vie [a]","Résultats intermé-diaires","Amortissement annuel [CHF/a]",null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement","Description","Investissement \n(tous les véhicules) [CHF]","Durée de vie [a]","Remplacer valeur par défaut",null,null,null,null,null,null,null,null,"Kilomètres",0,{"$f":"Q17*Fahrleistung_PW","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Valeur résiduelle à la fin de la période considérée"]
["K","Véhicules",null,null,10,null,{"$f":"IF(K19<Betrachtungszeit_PW,\"Attention: il y a un réinvestissement\",\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(F19),F19,IF(ISNUMBER(E19),E19,0))","v":10},null,null,null,{"$f":"B19","v":"Véhicules"},{"$f":"D19","v":0},{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K19)=INT(P$17/($K19))),$D19,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW19:CA19)","v":0},null,{"$f":"$D19","v":0},{"$f":"MAX(AW19-$M26+Q19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K20*D20","v":0},null,{"$f":"B20&\": \"&C20","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D20","v":0},{"$f":"AW20-$M20+Q20","v":0},{"$f":"AX20-$M20+R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K21*D21","v":0},null,{"$f":"B21&\": \"&C21","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D21","v":0},{"$f":"AW21-$M21+Q21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K22*D22","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K23*D23","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K24*D24","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coût des investissements \naprès déduction des subventions totales",null,"CHF",{"$f":"D19+SUM(D20:D24)-C15","v":0},null,null,null,null,null,null,{"$f":"E26*D19","v":0},null,null,"(Ré)investissement après déduction de la valeur résiduelle et des subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Dépréciation des véhicules par année en fonction de leur durée de vie",null,null,{"$f":"1/K19","v":0.1},null,null,null,null,null,null,null,{"$f":"L25+Fahrleistung_PW/10000*D19*L27","v":0},null,"(Ré)investissement après déduction des subventions",{"$f":"E25","v":0},{"$f":"SUM(Q19:Q24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Dépréciation supplémentaire par 10'000 km",null,null,0.02,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":0.02},null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_PW=P17,-($L$28+$E$29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Valeur résiduelle des véhicules à la fin de la période considérée",null,"CHF",{"$f":"AU19","v":0},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),F28,E28)","v":0},null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P26:P27)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des accessoires à la fin de la période considérée",null,"CHF",{"$f":"SUM(AU20:AU24)","v":0},null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P28*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:AT29)","v":0}]
[]
["K","Pièces de rechange / Consommables avec premier investissement après expiration de la durée de vie",null,null,null,null,null,null,null,null,"Durée de vie [a]",null,"Amortissement annuel [CHF/a]",null,"Pièces de rechange",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)\nLes pièces de rechange n'ont une valeur résiduelle qu'au terme de leur première durée de vie"]
[null,"1. Pièces de rechange / Consommables avec durée de vie en années",null,null,"Durée de vie [a]",null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"1. Pièces de rechange / Consommables avec durée de vie en années"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée"]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F33),F33,IF(ISNUMBER(E33),E33,0))","v":10},null,{"$f":"1/K33*D33","v":0},null,{"$f":"B33&\": \"&C33","v":"Autres pièces de rechange: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K33)=INT(P$17/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW33:CA33)","v":0},null,0,{"$f":"IF((AW33+Q33)=0,0,AW33-$M33+Q33)","v":0},{"$f":"IF((AX33+R33)=0,0,AX33-$M33+R33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F34),F34,IF(ISNUMBER(E34),E34,0))","v":10},null,{"$f":"1/K34*D34","v":0},null,{"$f":"B34&\": \"&C34","v":"Autres pièces de rechange: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW34:CA34)","v":0},null,0,{"$f":"IF((AW34+Q34)=0,0,AW34-$M34+Q34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":10},null,{"$f":"1/K35*D35","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW35:CA35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F36),F36,IF(ISNUMBER(E36),E36,0))","v":10},null,{"$f":"1/K36*D36","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW36:CA36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F37),F37,IF(ISNUMBER(E37),E37,0))","v":10},null,{"$f":"1/K37*D37","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW37:CA37)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres",null,null,"Durée de vie [km]",null,null,null,null,null,"Durée de vie [km]",null,null,null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres"]
["K","Pneus de rechange (set)",null,null,30000,null,null,null,null,null,{"$f":"IF(ISNUMBER(F39),F39,IF(ISNUMBER(E39),E39,0))","v":30000},null,{"$f":"1/(K39/Fahrleistung_PW)*D39","v":{"$error":"#DIV/0!"}},null,{"$f":"B39&\": \"&C39","v":"Pneus de rechange (set): "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P39:P39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P39:Q39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P39:R39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P39:S39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P39:T39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P39:U39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P39:V39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P39:W39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P39:X39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P39:Y39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P39:Z39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P39:AA39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P39:AB39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P39:AC39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P39:AD39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P39:AE39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P39:AF39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P39:AG39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P39:AH39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P39:AI39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P39:AJ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P39:AK39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P39:AL39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P39:AM39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P39:AN39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P39:AO39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P39:AP39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P39:AQ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P39:AR39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P39:AS39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW39:CA39)","v":0},null,0,{"$f":"IF((AW39+Q39)=0,0,AW39-$M39+Q39)","v":0},{"$f":"IF((AX39+R39)=0,0,AX39-$M39+R39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BN39+AH39)=0,0,BN39-$M39+AH39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["K","Batterie de rechange pour véhicules électriques",null,null,100000,null,null,null,null,null,100000,null,{"$error":"#DIV/0!"},null,{"$f":"B40&\": \"&C40","v":"Batterie de rechange pour véhicules électriques: "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P40:P40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P40:Q40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P40:R40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P40:S40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P40:T40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P40:U40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P40:V40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P40:W40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P40:X40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P40:Y40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P40:Z40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P40:AA40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P40:AB40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P40:AC40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P40:AD40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P40:AE40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P40:AF40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P40:AG40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P40:AH40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P40:AI40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P40:AJ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P40:AK40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P40:AL40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P40:AM40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P40:AN40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P40:AO40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P40:AP40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P40:AQ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P40:AR40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P40:AS40,\">0\")*$K40)>$K40,$D40,0))","v":0},0,null,0,{"$f":"IF((AW40+Q40)=0,0,AW40-$M40+Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P41:P41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P41:Q41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P41:R41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P41:S41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P41:T41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P41:U41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P41:V41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P41:W41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P41:X41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P41:Y41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P41:Z41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P41:AA41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P41:AB41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P41:AC41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P41:AD41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P41:AE41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P41:AF41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P41:AG41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P41:AH41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P41:AI41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P41:AJ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P41:AK41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P41:AL41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P41:AM41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P41:AN41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P41:AO41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P41:AP41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P41:AQ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P41:AR41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P41:AS41,\">0\")*$K41)>$K41,$D41,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P42:P42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P42:Q42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P42:R42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P42:S42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P42:T42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P42:U42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P42:V42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P42:W42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P42:X42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P42:Y42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P42:Z42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P42:AA42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P42:AB42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P42:AC42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P42:AD42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P42:AE42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P42:AF42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P42:AG42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P42:AH42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P42:AI42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P42:AJ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P42:AK42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P42:AL42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P42:AM42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P42:AN42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P42:AO42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P42:AP42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P42:AQ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P42:AR42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P42:AS42,\">0\")*$K42)>$K42,$D42,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P43:P43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P43:Q43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P43:R43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P43:S43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P43:T43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P43:U43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P43:V43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P43:W43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P43:X43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P43:Y43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P43:Z43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P43:AA43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P43:AB43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P43:AC43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P43:AD43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P43:AE43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P43:AF43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P43:AG43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P43:AH43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P43:AI43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P43:AJ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P43:AK43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P43:AL43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P43:AM43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P43:AN43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P43:AO43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P43:AP43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P43:AQ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P43:AR43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P43:AS43,\">0\")*$K43)>$K43,$D43,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P44:P44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P44:Q44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P44:R44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P44:S44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P44:T44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P44:U44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P44:V44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P44:W44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P44:X44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P44:Y44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P44:Z44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P44:AA44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P44:AB44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P44:AC44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P44:AD44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P44:AE44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P44:AF44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P44:AG44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P44:AH44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P44:AI44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P44:AJ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P44:AK44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P44:AL44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P44:AM44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P44:AN44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P44:AO44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P44:AP44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P44:AQ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P44:AR44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P44:AS44,\">0\")*$K44)>$K44,$D44,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P45:P45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P45:Q45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P45:R45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P45:S45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P45:T45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P45:U45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P45:V45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P45:W45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P45:X45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P45:Y45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P45:Z45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P45:AA45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P45:AB45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P45:AC45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P45:AD45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P45:AE45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P45:AF45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P45:AG45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P45:AH45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P45:AI45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P45:AJ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P45:AK45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P45:AL45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P45:AM45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P45:AN45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P45:AO45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P45:AP45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P45:AQ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P45:AR45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P45:AS45,\">0\")*$K45)>$K45,$D45,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des pièces de rechange à la fin de la période considérée","CHF",{"$f":"SUM(AU33:AU45)","v":0},null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange après déduction de la valeur résiduelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange",{"$f":"SUM(P33:P37,P39:P45)","v":0},{"$f":"SUM(Q33:Q37,Q39:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle des pièces de rechange",{"$f":"IF(Betrachtungszeit_PW=P17,-$D$46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation","Description","Coûts \n(tous véhic.) [CHF/a]",null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P47:P48)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P49*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:AT50)","v":0}]
[null,"Frais de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Total",null,{"$f":"SUM(D50:D54)","v":0},null,null,null,null,null,null,null,null,null,null,"Frais de service et de réparation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D55+D55*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q56+Q56*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q56*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P57:AT57)","v":0}]
[null,"Impôt sur la circulation"]
[null,"Assurance responsabilité civile"]
[null,"Assurance casco"]
[null,"Autres assurances"]
[null,"Service de dépannage, assistance"]
[null,"Garage ou place de parc"]
[null,"Vignette autoroutière"]
[null,"Redevances pour l'utilisation des routes"]
[null,"Cotisations d'affiliation"]
[null,"Dépenses accessoires"]
[null,"Entretien"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D72+D72*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q70+Q70*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q70*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P71:AT71)","v":0}]
[null,"Total",null,{"$f":"SUM(D58:D71)","v":0}]
[]
[null,"Coûts énergétiques et de recharge",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques et de recharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance (borne de recharge privée)",{"$f":"IF(C13=13,C11*12,0)*VLOOKUP(C13,Input_Général!$W$9:$AB$22,2,0)","v":0},{"$f":"SUM(C75:C75)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de puissance (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$75*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q75*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques (borne de recharge privée)",{"$f":"IF(C13=13,Anteil_Intern*C10*Stückzahl_PW*1000*(Anteil_HT*StrompreisHT/100+Anteil_NT*StrompreisNT/100),0)","v":0},{"$f":"SUM(C76:C76)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$76*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques (plein/recharge à l'extérieur)",{"$f":"IF(C13=13,Anteil_Extern*Verbrauchsbasiert_Preis/100*C10*Stückzahl_PW*1000,VLOOKUP(C13,Input_Général!$W$9:$AB$22,3,0)/100*C10*Stückzahl_PW*1000)","v":0},{"$f":"SUM(C77:C77)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (plein/recharge à l'extérieur) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$77*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts recharge indép. du prix du courant (recharge ext.)",{"$f":"IF(C13=13,Input_Général!D22,0)","v":0},{"$f":"SUM(C78:C78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de recharge indép. du prix du courant (recharge ext.) y.c. hausse prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$78*(1+Inflationsindex),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q78*(1+Inflationsindex),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C75:C78)","v":0},{"$f":"SUM(D75:D78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"SUM(Q75:Q78)*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P79:AT79)","v":0}]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"C10*Stückzahl_PW*(1/1000)*IF(C13=13,Anteil_Intern*EF_Strom+Anteil_Extern*EF_Verbrauchsbasiert,VLOOKUP(C13,Input_Général!$W$9:$AB$22,5,0))","v":0},{"$f":"SUM(C82:C82)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"C10*Stückzahl_PW*1000*IF(C13=13,Anteil_Intern*UBP_Strom+Anteil_Extern*UBP_Strom_Extern,VLOOKUP(C13,Input_Général!$W$9:$AB$22,6,0))","v":0},{"$f":"SUM(C83:C83)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D84+D84*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q83+Q83*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},{"$f":"C82*Kosten_THG","v":0},{"$f":"SUM(C84:C84)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q83*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P84:AT84)","v":0}]
[]
[null,"Frais d'élimination",null,null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Frais d'élimination",null,null,"CHF",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17=Betrachtungszeit_PW,$D$87*(1+Inflationsindex)^Q$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q87*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P88:AT88)","v":0}]
[]
[null,"Données environnementales concernant la production et l'élimination des véhicules"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique résultant de la production et de l'élimination des véhicules peuvent être calculés ci-dessous. L'outil mobitool (2017) permet de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique résultant de la fabrication et de l'élimination. Mobitool indique les émissions par kilomètre (sur la base d'une distance représentative sur la durée de vie). Il est toutefois recommandé d'effectuer une évaluation plus précise, notamment pour les véhicules parcourant particulièrement peu ou beaucoup de kilomètres pendant leur durée de vie, et/ou s'il s'agit de comparer des véhicules carburant aux énergies renouvelables. Les champs de saisie peuvent être laissés vides s'il n'y a pas lieu d'intégrer des données concernant la fabrication et l'élimination. La marche à suivre pour déterminer les valeurs de saisie à l'aide du mobitool est décrite ci-dessous.\nDans le mobitool, dans la ligne du modèle de véhicule concerné:\n- Choisir un taux d'occupation de 1 (ainsi l'outil indique les valeurs par kilomètre au lieu des valeurs par kilomètre-passager)\n- Adapter le 'poids du véhicule', ainsi que le 'poids de la batterie' et le 'nombre de changements des accus au cours de la vie du véhicule' pour les véhicules électriques\n- Choisir l'indicateur désiré dans la zone grisée en haut à gauche ('effet de serre potentiel' ou 'UCE13' - en allemand 'UBP13')\n- Les valeurs CO2eq ou UCE (en allemand 'UBP') sont données dans la colonne 'construction / recyclage du véhicule'"]
[]
[null,"Fabrication et élimination véhicule:\nCoûts externes","Fabrication/élimination des véhicules",null,"Total"]
[null,"Émissions de gaz à effet de serre (GES)",null,"g CO2eq / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C94/1000000","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",null,"UCE / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C95","v":0},"UCE",null,null,null,null,null,null,null,null,"Production / élimination: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},null,null,{"$f":"E94*Kosten_THG","v":0},"CHF",null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"E96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:AT96)","v":0}]
[]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts du véhicule considérés sur l'ensemble de son cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)",null,null,{"$f":"AU102","v":0},"CHF",null,null,null,null,null,null,null,null,{"$f":"B102","v":"Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)"},{"$f":"P29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",null,null,{"$f":"AU103","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",{"$f":"P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation",null,null,{"$f":"AU104","v":0},"CHF",null,null,null,null,null,null,null,null,"Frais de service et de réparation",{"$f":"P57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,{"$f":"AU105","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$f":"P71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"P79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)&\" (Exploitation et Production/élimination)\"","v":"Coûts GES: pas sélectionné (Exploitation et Production/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts GES: pas sélectionné (Exploitation et Production/élimination)",{"$f":"P84+P96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais d'élimination",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Frais d'élimination",{"$f":"P88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P102:P108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",{"$f":"P109","v":0},{"$f":"P110+Q109","v":0},{"$f":"Q110+R109","v":0},{"$f":"R110+S109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110+AT109","v":0}]
[null,"Émissions de GES Production/élimination des véhicules (scope 3)",null,null,{"$f":"E94","v":0},"tCO2eq",null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(P17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Q17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(R17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(S17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(T17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(U17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(V17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(W17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(X17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Y17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Z17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AA17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AB17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AC17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AD17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AE17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AF17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AG17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AH17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AI17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AJ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AK17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AL17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AM17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AN17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AO17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AP17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AQ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AR17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AS17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AT17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0}]
[null,"Émissions de GES Exploitation (scopes 1 et 2)",null,null,{"$f":"Betrachtungszeit_PW*D82","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 Production/élimination des véhicules",null,null,{"$f":"E95","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 Exploitation",null,null,{"$f":"Betrachtungszeit_PW*D83","v":0},"UCE"]
["K","Coûts de revient par km",null,null,{"$f":"IF(C9=0,0,E109*100/(Stückzahl_PW*Fahrleistung_PW*Betrachtungszeit_PW))","v":0},"ct/km"]
["K","Coûts annuels par km",null,null,{"$f":"IF(C9=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_PW*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_PW-1)*E109*100/(Stückzahl_PW*Fahrleistung_PW))","v":0},"ct/km"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
[null,"Liste déroulante","Numéro système de propulsion","Numéro de l'agent énergétique","Agent énergétique"]
[null,"VEUILLEZ SELECTIONNER",0,0,"Agent énergétique"]
[null,"Électricité",1,13,"Électricité"]
[null,"GNC",3,1,{"$f":"\"GNC (\"&Input_Général!X10*100&\"% biogaz)\"","v":"GNC (20% biogaz)"}]
[null,"Essence",5,3,"Essence"]
[null,"Diesel",6,4,"Diesel"]
[null,"Autre type de propulsion",14,11,{"$f":"Input_Général!B15","v":"Autres"}]
[]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SELECTIONNER"]
[null,"oui"]
[null,"non"]

{"sheet":"VT_V5","index":7,"n_rows":134,"n_cols":79,"rows_kept":134,"cut":false,"hidden":false,"merged":[[30,48,30,63],[90,1,90,5],[6,2,6,3],[6,11,6,12],[16,7,16,8],[16,10,17,10],[16,11,17,11],[16,12,17,12],[30,7,30,8],[30,10,31,10],[30,11,31,11],[30,12,31,12]]}
[null,"SAISIE DES DONNEES VOITURES DE TOURISME"]
[]
[null,"Données du prestataire (à transmettre avec l'offre)"]
[]
[null,"Variante","V5"]
["K","Désignation de la variante (courte)",null,null,null,null,"K","Aide au calcul Consommation en carburant"]
[null,"Description de la variante",null,null,null,null,null,"Agent énergétique","Quantité","kWh",null,"Facteur de conversion en kWh(pouv. calorifique)"]
[null,"Voiture de tourisme, type de carburant","VEUILLEZ SELECTIONNER",null,null,null,null,"CNG [kg]",null,{"$f":"I8*M8","v":0},null,"kWh/kg",13.81]
["K","Consommation en carburant par 100 km et par véhicule",null,"kWh/100km/véhicule",null,null,null,"Essence [litre]",null,{"$f":"I9*M9","v":0},null,"kWh/litre",8.7200000000000006]
[null,{"$f":"\"Consommation en carburant (\"&VLOOKUP(C12,C123:G128,3,0)&\")\"","v":"Consommation en carburant (Agent énergétique)"},{"$f":"C9/100*Fahrleistung_PW/1000","v":0},"MWh/a/véhicule",null,null,null,"Diesel [litre]",null,{"$f":"I10*M10","v":0},null,"kWh/litre",9.91]
["K","Puissance max. requise (pour recharge voitures électr.)",null,"kW"]
[null,"Antrieb Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$G$128,2,0))","v":0}]
[null,"Energieträger Nummer",{"$f":"IF(ISBLANK(C8),0,VLOOKUP(C8,$B$123:$F$128,3,0))","v":0}]
[]
["K","Subventions totales",null,"CHF",null,null,null,null,null,null,"Valeurs de calcul",null,null,null,"Calculs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Ré)investissement en CHF pour l'année…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)"]
[null,null,null,null,null,null,null,null,null,null,"Durée de vie [a]","Résultats intermé-diaires","Amortissement annuel [CHF/a]",null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["K","Coûts d'investissement","Description","Investissement \n(tous les véhicules) [CHF]","Durée de vie [a]","Remplacer valeur par défaut",null,null,null,null,null,null,null,null,"Kilomètres",0,{"$f":"Q17*Fahrleistung_PW","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Valeur résiduelle à la fin de la période considérée"]
["K","Véhicules",null,null,10,null,{"$f":"IF(K19<Betrachtungszeit_PW,\"Attention: il y a un réinvestissement\",\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(F19),F19,IF(ISNUMBER(E19),E19,0))","v":10},null,null,null,{"$f":"B19","v":"Véhicules"},{"$f":"D19","v":0},{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K19)=INT(P$17/($K19))),$D19,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW19:CA19)","v":0},null,{"$f":"$D19","v":0},{"$f":"MAX(AW19-$M26+Q19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K20*D20","v":0},null,{"$f":"B20&\": \"&C20","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D20","v":0},{"$f":"AW20-$M20+Q20","v":0},{"$f":"AX20-$M20+R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K21*D21","v":0},null,{"$f":"B21&\": \"&C21","v":"Accessoires / Infrastructure: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$D21","v":0},{"$f":"AW21-$M21+Q21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K22*D22","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K23*D23","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accessoires / Infrastructure",null,null,10,null,null,null,null,null,10,null,{"$f":"1/K24*D24","v":0},null,"Accessoires / Infrastructure: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coût des investissements \naprès déduction des subventions totales",null,"CHF",{"$f":"D19+SUM(D20:D24)-C15","v":0},null,null,null,null,null,null,{"$f":"E26*D19","v":0},null,null,"(Ré)investissement après déduction de la valeur résiduelle et des subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Dépréciation des véhicules par année en fonction de leur durée de vie",null,null,{"$f":"1/K19","v":0.1},null,null,null,null,null,null,null,{"$f":"L25+Fahrleistung_PW/10000*D19*L27","v":0},null,"(Ré)investissement après déduction des subventions",{"$f":"E25","v":0},{"$f":"SUM(Q19:Q24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Dépréciation supplémentaire par 10'000 km",null,null,0.02,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),F27,IF(ISNUMBER(E27),E27,0))","v":0.02},null,null,"Valeur résiduelle",{"$f":"IF(Betrachtungszeit_PW=P17,-($L$28+$E$29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Valeur résiduelle des véhicules à la fin de la période considérée",null,"CHF",{"$f":"AU19","v":0},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),F28,E28)","v":0},null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P26:P27)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des accessoires à la fin de la période considérée",null,"CHF",{"$f":"SUM(AU20:AU24)","v":0},null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P28*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P29:AT29)","v":0}]
[]
["K","Pièces de rechange / Consommables avec premier investissement après expiration de la durée de vie",null,null,null,null,null,null,null,null,"Durée de vie [a]",null,"Amortissement annuel [CHF/a]",null,"Pièces de rechange",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle après l'amortissement à la fin de l'année... (tient compte du réinvestissement après expiration de la durée de vie)\nLes pièces de rechange n'ont une valeur résiduelle qu'au terme de leur première durée de vie"]
[null,"1. Pièces de rechange / Consommables avec durée de vie en années",null,null,"Durée de vie [a]",null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"1. Pièces de rechange / Consommables avec durée de vie en années"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle à la fin de la période considérée"]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F33),F33,IF(ISNUMBER(E33),E33,0))","v":10},null,{"$f":"1/K33*D33","v":0},null,{"$f":"B33&\": \"&C33","v":"Autres pièces de rechange: "},0,{"$f":"IF(Betrachtungszeit_PW<Q$17,0,IF(AND(P$17<>0,P$17/($K33)=INT(P$17/($K33))),$D33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW33:CA33)","v":0},null,0,{"$f":"IF((AW33+Q33)=0,0,AW33-$M33+Q33)","v":0},{"$f":"IF((AX33+R33)=0,0,AX33-$M33+R33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F34),F34,IF(ISNUMBER(E34),E34,0))","v":10},null,{"$f":"1/K34*D34","v":0},null,{"$f":"B34&\": \"&C34","v":"Autres pièces de rechange: "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW34:CA34)","v":0},null,0,{"$f":"IF((AW34+Q34)=0,0,AW34-$M34+Q34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F35),F35,IF(ISNUMBER(E35),E35,0))","v":10},null,{"$f":"1/K35*D35","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW35:CA35)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F36),F36,IF(ISNUMBER(E36),E36,0))","v":10},null,{"$f":"1/K36*D36","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW36:CA36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F37),F37,IF(ISNUMBER(E37),E37,0))","v":10},null,{"$f":"1/K37*D37","v":0},null,"Autres pièces de rechange: ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW37:CA37)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres",null,null,"Durée de vie [km]",null,null,null,null,null,"Durée de vie [km]",null,null,null,"2. Pièces de rechange / Consommables avec durée de vie en kilomètres"]
["K","Pneus de rechange (set)",null,null,30000,null,null,null,null,null,{"$f":"IF(ISNUMBER(F39),F39,IF(ISNUMBER(E39),E39,0))","v":30000},null,{"$f":"1/(K39/Fahrleistung_PW)*D39","v":{"$error":"#DIV/0!"}},null,{"$f":"B39&\": \"&C39","v":"Pneus de rechange (set): "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P39:P39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P39:Q39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P39:R39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P39:S39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P39:T39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P39:U39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P39:V39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P39:W39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P39:X39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P39:Y39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P39:Z39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P39:AA39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P39:AB39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P39:AC39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P39:AD39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P39:AE39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P39:AF39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P39:AG39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P39:AH39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P39:AI39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P39:AJ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P39:AK39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P39:AL39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P39:AM39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P39:AN39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P39:AO39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P39:AP39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P39:AQ39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P39:AR39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P39:AS39,\">0\")*$K39)>$K39,$D39,0))","v":0},{"$f":"SUMIF($AW$17:$CA$17,Betrachtungszeit_PW,AW39:CA39)","v":0},null,0,{"$f":"IF((AW39+Q39)=0,0,AW39-$M39+Q39)","v":0},{"$f":"IF((AX39+R39)=0,0,AX39-$M39+R39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BN39+AH39)=0,0,BN39-$M39+AH39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["K","Batterie de rechange pour véhicules électriques",null,null,100000,null,null,null,null,null,100000,null,{"$error":"#DIV/0!"},null,{"$f":"B40&\": \"&C40","v":"Batterie de rechange pour véhicules électriques: "},0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P40:P40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P40:Q40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P40:R40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P40:S40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P40:T40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P40:U40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P40:V40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P40:W40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P40:X40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P40:Y40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P40:Z40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P40:AA40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P40:AB40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P40:AC40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P40:AD40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P40:AE40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P40:AF40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P40:AG40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P40:AH40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P40:AI40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P40:AJ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P40:AK40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P40:AL40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P40:AM40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P40:AN40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P40:AO40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P40:AP40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P40:AQ40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P40:AR40,\">0\")*$K40)>$K40,$D40,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P40:AS40,\">0\")*$K40)>$K40,$D40,0))","v":0},0,null,0,{"$f":"IF((AW40+Q40)=0,0,AW40-$M40+Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P41:P41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P41:Q41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P41:R41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P41:S41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P41:T41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P41:U41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P41:V41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P41:W41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P41:X41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P41:Y41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P41:Z41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P41:AA41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P41:AB41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P41:AC41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P41:AD41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P41:AE41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P41:AF41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P41:AG41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P41:AH41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P41:AI41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P41:AJ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P41:AK41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P41:AL41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P41:AM41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P41:AN41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P41:AO41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P41:AP41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P41:AQ41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P41:AR41,\">0\")*$K41)>$K41,$D41,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P41:AS41,\">0\")*$K41)>$K41,$D41,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P42:P42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P42:Q42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P42:R42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P42:S42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P42:T42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P42:U42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P42:V42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P42:W42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P42:X42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P42:Y42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P42:Z42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P42:AA42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P42:AB42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P42:AC42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P42:AD42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P42:AE42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P42:AF42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P42:AG42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P42:AH42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P42:AI42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P42:AJ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P42:AK42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P42:AL42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P42:AM42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P42:AN42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P42:AO42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P42:AP42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P42:AQ42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P42:AR42,\">0\")*$K42)>$K42,$D42,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P42:AS42,\">0\")*$K42)>$K42,$D42,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P43:P43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P43:Q43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P43:R43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P43:S43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P43:T43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P43:U43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P43:V43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P43:W43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P43:X43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P43:Y43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P43:Z43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P43:AA43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P43:AB43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P43:AC43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P43:AD43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P43:AE43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P43:AF43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P43:AG43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P43:AH43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P43:AI43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P43:AJ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P43:AK43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P43:AL43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P43:AM43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P43:AN43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P43:AO43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P43:AP43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P43:AQ43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P43:AR43,\">0\")*$K43)>$K43,$D43,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P43:AS43,\">0\")*$K43)>$K43,$D43,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P44:P44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P44:Q44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P44:R44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P44:S44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P44:T44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P44:U44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P44:V44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P44:W44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P44:X44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P44:Y44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P44:Z44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P44:AA44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P44:AB44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P44:AC44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P44:AD44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P44:AE44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P44:AF44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P44:AG44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P44:AH44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P44:AI44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P44:AJ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P44:AK44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P44:AL44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P44:AM44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P44:AN44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P44:AO44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P44:AP44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P44:AQ44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P44:AR44,\">0\")*$K44)>$K44,$D44,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P44:AS44,\">0\")*$K44)>$K44,$D44,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres pièces de rechange",null,null,150000,null,null,null,null,null,150000,null,{"$error":"#DIV/0!"},null,"Autres pièces de rechange: ",0,{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Q$18,0,IF(Q$18-(COUNTIF($P45:P45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<R$18,0,IF(R$18-(COUNTIF($P45:Q45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<S$18,0,IF(S$18-(COUNTIF($P45:R45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<T$18,0,IF(T$18-(COUNTIF($P45:S45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<U$18,0,IF(U$18-(COUNTIF($P45:T45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<V$18,0,IF(V$18-(COUNTIF($P45:U45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<W$18,0,IF(W$18-(COUNTIF($P45:V45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<X$18,0,IF(X$18-(COUNTIF($P45:W45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Y$18,0,IF(Y$18-(COUNTIF($P45:X45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<Z$18,0,IF(Z$18-(COUNTIF($P45:Y45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AA$18,0,IF(AA$18-(COUNTIF($P45:Z45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AB$18,0,IF(AB$18-(COUNTIF($P45:AA45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AC$18,0,IF(AC$18-(COUNTIF($P45:AB45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AD$18,0,IF(AD$18-(COUNTIF($P45:AC45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AE$18,0,IF(AE$18-(COUNTIF($P45:AD45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AF$18,0,IF(AF$18-(COUNTIF($P45:AE45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AG$18,0,IF(AG$18-(COUNTIF($P45:AF45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AH$18,0,IF(AH$18-(COUNTIF($P45:AG45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AI$18,0,IF(AI$18-(COUNTIF($P45:AH45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AJ$18,0,IF(AJ$18-(COUNTIF($P45:AI45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AK$18,0,IF(AK$18-(COUNTIF($P45:AJ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AL$18,0,IF(AL$18-(COUNTIF($P45:AK45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AM$18,0,IF(AM$18-(COUNTIF($P45:AL45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AN$18,0,IF(AN$18-(COUNTIF($P45:AM45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AO$18,0,IF(AO$18-(COUNTIF($P45:AN45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AP$18,0,IF(AP$18-(COUNTIF($P45:AO45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AQ$18,0,IF(AQ$18-(COUNTIF($P45:AP45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AR$18,0,IF(AR$18-(COUNTIF($P45:AQ45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AS$18,0,IF(AS$18-(COUNTIF($P45:AR45,\">0\")*$K45)>$K45,$D45,0))","v":0},{"$f":"IF(Betrachtungszeit_PW*Fahrleistung_PW<AT$18,0,IF(AT$18-(COUNTIF($P45:AS45,\">0\")*$K45)>$K45,$D45,0))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valeur résiduelle des pièces de rechange à la fin de la période considérée","CHF",{"$f":"SUM(AU33:AU45)","v":0},null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange après déduction de la valeur résiduelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts des pièces de rechange",{"$f":"SUM(P33:P37,P39:P45)","v":0},{"$f":"SUM(Q33:Q37,Q39:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur résiduelle des pièces de rechange",{"$f":"IF(Betrachtungszeit_PW=P17,-$D$46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation","Description","Coûts \n(tous véhic.) [CHF/a]",null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",{"$f":"SUM(P47:P48)*(1+Inflationsindex)^P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"P49*(1+Kalkulationszinssatz)^-P$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:AT50)","v":0}]
[null,"Frais de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Autres frais annuels de service et de réparation"]
[null,"Total",null,{"$f":"SUM(D50:D54)","v":0},null,null,null,null,null,null,null,null,null,null,"Frais de service et de réparation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D55+D55*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q56+Q56*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q56*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P57:AT57)","v":0}]
[null,"Impôt sur la circulation"]
[null,"Assurance responsabilité civile"]
[null,"Assurance casco"]
[null,"Autres assurances"]
[null,"Service de dépannage, assistance"]
[null,"Garage ou place de parc"]
[null,"Vignette autoroutière"]
[null,"Redevances pour l'utilisation des routes"]
[null,"Cotisations d'affiliation"]
[null,"Dépenses accessoires"]
[null,"Entretien"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts d'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D72+D72*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q70+Q70*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Autres frais d'utilisation",null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q70*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P71:AT71)","v":0}]
[null,"Total",null,{"$f":"SUM(D58:D71)","v":0}]
[]
[null,"Coûts énergétiques et de recharge",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total",null,null,null,null,null,null,null,null,null,null,"Coûts énergétiques et de recharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coûts de puissance (borne de recharge privée)",{"$f":"IF(C13=13,C11*12,0)*VLOOKUP(C13,Input_Général!$W$9:$AB$22,2,0)","v":0},{"$f":"SUM(C75:C75)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de puissance (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$75*(1+Energiepreissteigerung),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q75*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts énergétiques (borne de recharge privée)",{"$f":"IF(C13=13,Anteil_Intern*C10*Stückzahl_PW*1000*(Anteil_HT*StrompreisHT/100+Anteil_NT*StrompreisNT/100),0)","v":0},{"$f":"SUM(C76:C76)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (borne de recharge privée) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$76*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques (plein/recharge à l'extérieur)",{"$f":"IF(C13=13,Anteil_Extern*Verbrauchsbasiert_Preis/100*C10*Stückzahl_PW*1000,VLOOKUP(C13,Input_Général!$W$9:$AB$22,3,0)/100*C10*Stückzahl_PW*1000)","v":0},{"$f":"SUM(C77:C77)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts énergétiques (plein/recharge à l'extérieur) y.c. hausse prix de l'énergie",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$77*(1+Energiepreissteigerung),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K","Coûts recharge indép. du prix du courant (recharge ext.)",{"$f":"IF(C13=13,Input_Général!D22,0)","v":0},{"$f":"SUM(C78:C78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Coûts de recharge indép. du prix du courant (recharge ext.) y.c. hausse prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,$D$78*(1+Inflationsindex),0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q78*(1+Inflationsindex),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C75:C78)","v":0},{"$f":"SUM(D75:D78)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"SUM(Q75:Q78)*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P79:AT79)","v":0}]
[]
[null,"Exploitation: coûts externes",{"$f":"\"Carburant:\n \"&$C$8","v":"Carburant:\n VEUILLEZ SELECTIONNER"},"Total"]
[null,"Émissions de gaz à effet de serre (GES)",{"$f":"C10*Stückzahl_PW*(1/1000)*IF(C13=13,Anteil_Intern*EF_Strom+Anteil_Extern*EF_Verbrauchsbasiert,VLOOKUP(C13,Input_Général!$W$9:$AB$22,5,0))","v":0},{"$f":"SUM(C82:C82)","v":0},"tCO2eq/a",null,null,null,null,null,null,null,null,null,"Exploitation: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
[null,"Unités de charge écologique UCE'13",{"$f":"C10*Stückzahl_PW*1000*IF(C13=13,Anteil_Intern*UBP_Strom+Anteil_Extern*UBP_Strom_Extern,VLOOKUP(C13,Input_Général!$W$9:$AB$22,6,0))","v":0},{"$f":"SUM(C83:C83)","v":0},"UBP/a",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17<=Betrachtungszeit_PW,D84+D84*Inflationsindex,0)","v":0},{"$f":"IF(R$17<=Betrachtungszeit_PW,Q83+Q83*Inflationsindex,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},{"$f":"C82*Kosten_THG","v":0},{"$f":"SUM(C84:C84)","v":0},"CHF/a",null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q83*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P84:AT84)","v":0}]
[]
[null,"Frais d'élimination",null,null,null,null,null,null,null,null,null,null,null,null,"Élimination à la fin de la période considérée pour le cycle de vie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Frais d'élimination",null,null,"CHF",null,null,null,null,null,null,null,null,null,"Coûts y.c. hausse des prix",0,{"$f":"IF(Q$17=Betrachtungszeit_PW,$D$87*(1+Inflationsindex)^Q$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle",0,{"$f":"Q87*(1+Kalkulationszinssatz)^-Q$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P88:AT88)","v":0}]
[]
[null,"Données environnementales concernant la production et l'élimination des véhicules"]
[null,"Les émissions de gaz à effet de serre et les unités de charge écologique résultant de la production et de l'élimination des véhicules peuvent être calculés ci-dessous. L'outil mobitool (2017) permet de déterminer l'ordre de grandeur des émissions de gaz à effet de serre et des unités de charge écologique résultant de la fabrication et de l'élimination. Mobitool indique les émissions par kilomètre (sur la base d'une distance représentative sur la durée de vie). Il est toutefois recommandé d'effectuer une évaluation plus précise, notamment pour les véhicules parcourant particulièrement peu ou beaucoup de kilomètres pendant leur durée de vie, et/ou s'il s'agit de comparer des véhicules carburant aux énergies renouvelables. Les champs de saisie peuvent être laissés vides s'il n'y a pas lieu d'intégrer des données concernant la fabrication et l'élimination. La marche à suivre pour déterminer les valeurs de saisie à l'aide du mobitool est décrite ci-dessous.\nDans le mobitool, dans la ligne du modèle de véhicule concerné:\n- Choisir un taux d'occupation de 1 (ainsi l'outil indique les valeurs par kilomètre au lieu des valeurs par kilomètre-passager)\n- Adapter le 'poids du véhicule', ainsi que le 'poids de la batterie' et le 'nombre de changements des accus au cours de la vie du véhicule' pour les véhicules électriques\n- Choisir l'indicateur désiré dans la zone grisée en haut à gauche ('effet de serre potentiel' ou 'UCE13' - en allemand 'UBP13')\n- Les valeurs CO2eq ou UCE (en allemand 'UBP') sont données dans la colonne 'construction / recyclage du véhicule'"]
[]
[null,"Fabrication et élimination véhicule:\nCoûts externes","Fabrication/élimination des véhicules",null,"Total"]
[null,"Émissions de gaz à effet de serre (GES)",null,"g CO2eq / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C94/1000000","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13",null,"UCE / km / véhic.",{"$f":"Stückzahl_PW*Betrachtungszeit_PW*Fahrleistung_PW*C95","v":0},"UCE",null,null,null,null,null,null,null,null,"Production / élimination: coûts externes émissions de gaz à effet de serre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)","v":"Coûts GES: pas sélectionné"},null,null,{"$f":"E94*Kosten_THG","v":0},"CHF",null,null,null,null,null,null,null,null,"Valeur actuelle",{"$f":"E96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P96:AT96)","v":0}]
[]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts du véhicule considérés sur l'ensemble de son cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actuelle nette"]
["K","Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)",null,null,{"$f":"AU102","v":0},"CHF",null,null,null,null,null,null,null,null,{"$f":"B102","v":"Coût d'acquisition (après déduction des subventions et de la valeur résiduelle)"},{"$f":"P29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",null,null,{"$f":"AU103","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)",{"$f":"P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais de service et de réparation",null,null,{"$f":"AU104","v":0},"CHF",null,null,null,null,null,null,null,null,"Frais de service et de réparation",{"$f":"P57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts d'exploitation",null,null,{"$f":"AU105","v":0},"CHF",null,null,null,null,null,null,null,null,"Coûts d'exploitation",{"$f":"P71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coûts énergétiques",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts énergétiques",{"$f":"P79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",{"$f":"VLOOKUP(Input_Général!$B$28,Input_Général!$B$52:$D$55,3,0)&\" (Exploitation et Production/élimination)\"","v":"Coûts GES: pas sélectionné (Exploitation et Production/élimination)"},null,null,0,"CHF",null,null,null,null,null,null,null,null,"Coûts GES: pas sélectionné (Exploitation et Production/élimination)",{"$f":"P84+P96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Frais d'élimination",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Frais d'élimination",{"$f":"P88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,0,"CHF",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P102:P108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",{"$f":"P109","v":0},{"$f":"P110+Q109","v":0},{"$f":"Q110+R109","v":0},{"$f":"R110+S109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110+AT109","v":0}]
[null,"Émissions de GES Production/élimination des véhicules (scope 3)",null,null,{"$f":"E94","v":0},"tCO2eq",null,null,null,null,null,null,null,null,"Diagramme visualisation période considérée",{"$f":"IF(P17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Q17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(R17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(S17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(T17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(U17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(V17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(W17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(X17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Y17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(Z17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AA17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AB17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AC17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AD17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AE17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AF17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AG17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AH17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AI17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AJ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AK17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AL17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AM17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AN17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AO17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AP17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AQ17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AR17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AS17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0},{"$f":"IF(AT17=Betrachtungszeit_PW,MAX(Résultats_VT!$D$14:$H$14),0)","v":0}]
[null,"Émissions de GES Exploitation (scopes 1 et 2)",null,null,{"$f":"Betrachtungszeit_PW*D82","v":0},"tCO2eq"]
[null,"Unités de charge écologique UCE'13 Production/élimination des véhicules",null,null,{"$f":"E95","v":0},"UCE"]
[null,"Unités de charge écologique UCE'13 Exploitation",null,null,{"$f":"Betrachtungszeit_PW*D83","v":0},"UCE"]
["K","Coûts de revient par km",null,null,{"$f":"IF(C9=0,0,E109*100/(Stückzahl_PW*Fahrleistung_PW*Betrachtungszeit_PW))","v":0},"ct/km"]
["K","Coûts annuels par km",null,null,{"$f":"IF(C9=0,0,((1+Kalkulationszinssatz)^Betrachtungszeit_PW*Kalkulationszinssatz)/((1+Kalkulationszinssatz)^Betrachtungszeit_PW-1)*E109*100/(Stückzahl_PW*Fahrleistung_PW))","v":0},"ct/km"]
[]
[]
[]
[null,"Listes déroulantes et valeurs par défaut"]
[]
[null,"Liste déroulante","Numéro système de propulsion","Numéro de l'agent énergétique","Agent énergétique"]
[null,"VEUILLEZ SELECTIONNER",0,0,"Agent énergétique"]
[null,"Électricité",1,13,"Électricité"]
[null,"GNC",3,1,{"$f":"\"GNC (\"&Input_Général!X10*100&\"% biogaz)\"","v":"GNC (20% biogaz)"}]
[null,"Essence",5,3,"Essence"]
[null,"Diesel",6,4,"Diesel"]
[null,"Autre type de propulsion",14,11,{"$f":"Input_Général!B15","v":"Autres"}]
[]
[]
[null,"Liste déroulante"]
[null,"VEUILLEZ SELECTIONNER"]
[null,"oui"]
[null,"non"]

{"sheet":"Résultats_VT","index":8,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"RESULTATS VOITURES DE TOURISME"]
[]
[null,"Coûts du cycle de vie"]
[null,"Coûts des différentes variantes considérées sur l'ensemble du cycle de vie (sous forme de valeur actuelle nette = valeur en capital)."]
[null,null,null,"V1","V2","V3","V4","V5"]
[null,"Valeur actuelle nette",null,{"$f":"IF(VT_V1!$C$12=0,\"\",VT_V1!$C$6&\" (\"&VT_V1!$C$8 &\")\")","v":""},{"$f":"IF(VT_V2!$C$12=0,\"\",VT_V2!$C$6&\" (\"&VT_V2!$C$8 &\")\")","v":""},{"$f":"IF(VT_V3!$C$12=0,\"\",VT_V3!$C$6&\" (\"&VT_V3!$C$8 &\")\")","v":""},{"$f":"IF(VT_V4!$C$12=0,\"\",VT_V4!$C$6&\" (\"&VT_V4!$C$8 &\")\")","v":""},{"$f":"IF(VT_V5!$C$12=0,\"\",VT_V5!$C$6&\" (\"&VT_V5!$C$8 &\")\")","v":""}]
[null,"Coûts d'acquisition (après déduction des subventions et de la valeur résiduelle)","CHF",{"$f":"VT_V1!$E102","v":0},{"$f":"VT_V2!$E102","v":0},{"$f":"VT_V3!$E102","v":0},{"$f":"VT_V4!$E102","v":0},{"$f":"VT_V5!$E102","v":0}]
[null,"Coûts des pièces de rechange (après déduction de la valeur résiduelle)","CHF",{"$f":"VT_V1!$E103","v":0},{"$f":"VT_V2!$E103","v":0},{"$f":"VT_V3!$E103","v":0},{"$f":"VT_V4!$E103","v":0},{"$f":"VT_V5!$E103","v":0}]
[null,"Frais de service et de réparation","CHF",{"$f":"VT_V1!$E104","v":0},{"$f":"VT_V2!$E104","v":0},{"$f":"VT_V3!$E104","v":0},{"$f":"VT_V4!$E104","v":0},{"$f":"VT_V5!$E104","v":0}]
[null,"Coûts d'exploitation","CHF",{"$f":"VT_V1!$E105","v":0},{"$f":"VT_V2!$E105","v":0},{"$f":"VT_V3!$E105","v":0},{"$f":"VT_V4!$E105","v":0},{"$f":"VT_V5!$E105","v":0}]
[null,"Coûts énergétiques","CHF",{"$f":"VT_V1!$E106","v":0},{"$f":"VT_V2!$E106","v":0},{"$f":"VT_V3!$E106","v":0},{"$f":"VT_V4!$E106","v":0},{"$f":"VT_V5!$E106","v":0}]
["K",{"$f":"VT_V1!B107","v":"Coûts GES: pas sélectionné (Exploitation et Production/élimination)"},"CHF",{"$f":"VT_V1!$E107","v":0},{"$f":"VT_V2!$E107","v":0},{"$f":"VT_V3!$E107","v":0},{"$f":"VT_V4!$E107","v":0},{"$f":"VT_V5!$E107","v":0}]
[null,"Frais d'élimination","CHF",{"$f":"VT_V1!$E108","v":0},{"$f":"VT_V2!$E108","v":0},{"$f":"VT_V3!$E108","v":0},{"$f":"VT_V4!$E108","v":0},{"$f":"VT_V5!$E108","v":0}]
[null,"Total","CHF",{"$f":"VT_V1!$E109","v":0},{"$f":"VT_V2!$E109","v":0},{"$f":"VT_V3!$E109","v":0},{"$f":"VT_V4!$E109","v":0},{"$f":"VT_V5!$E109","v":0}]
[]
["K","Émissions de GES Production/élimination des véhicules (scope 3)","tCO2eq",{"$f":"VT_V1!$E111","v":0},{"$f":"VT_V2!$E111","v":0},{"$f":"VT_V3!$E111","v":0},{"$f":"VT_V4!$E111","v":0},{"$f":"VT_V5!$E111","v":0}]
[null,"Émissions de GES Exploitation (scopes 1 et  2)","tCO2eq",{"$f":"VT_V1!$E112","v":0},{"$f":"VT_V2!$E112","v":0},{"$f":"VT_V3!$E112","v":0},{"$f":"VT_V4!$E112","v":0},{"$f":"VT_V5!$E112","v":0}]
["K","UCE'13 Production/élimination des véhicules","UCE",{"$f":"VT_V1!$E113","v":0},{"$f":"VT_V2!$E113","v":0},{"$f":"VT_V3!$E113","v":0},{"$f":"VT_V4!$E113","v":0},{"$f":"VT_V5!$E113","v":0}]
[null,"UCE'13 Exploitation","UCE",{"$f":"VT_V1!$E114","v":0},{"$f":"VT_V2!$E114","v":0},{"$f":"VT_V3!$E114","v":0},{"$f":"VT_V4!$E114","v":0},{"$f":"VT_V5!$E114","v":0}]
["K","Coûts de revient par km","ct/km",{"$f":"VT_V1!$E115","v":0},{"$f":"VT_V2!$E115","v":0},{"$f":"VT_V3!$E115","v":0},{"$f":"VT_V4!$E115","v":0},{"$f":"VT_V5!$E115","v":0}]
["K","Coûts annuels par km","ct/km",{"$f":"VT_V1!$E116","v":0},{"$f":"VT_V2!$E116","v":0},{"$f":"VT_V3!$E116","v":0},{"$f":"VT_V4!$E116","v":0},{"$f":"VT_V5!$E116","v":0}]
[]
[null,"Diagramme coûts du cycle de vie"]
[]
[]
[null,"Coûts cumulés (valeurs actuelles) des différentes variantes sur la période considérée"]

{"sheet":"Annexe","index":9,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[[57,3,57,7],[58,3,58,7],[59,3,59,7],[60,3,60,7],[11,1,11,7],[52,3,52,7],[53,3,53,7],[54,3,54,7],[55,3,55,7],[56,3,56,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[51,3,51,7],[27,1,27,7],[28,1,28,7],[29,1,29,7],[20,1,20,7],[21,1,21,7],[23,1,23,7],[22,1,22,7],[5,1,5,7],[9,1,9,7],[16,1,16,7],[4,1,4,7],[19,1,19,7],[10,1,10,7],[13,1,13,7],[8,1,8,7],[15,1,15,7],[7,1,7,7],[17,1,17,7],[18,1,18,7],[12,1,12,7],[6,1,6,7],[14,1,14,7],[44,3,44,7],[45,3,45,7],[46,3,46,7],[39,3,39,7],[40,3,40,7],[41,3,41,7],[42,3,42,7],[43,3,43,7],[30,1,30,7],[31,1,31,7],[32,1,32,7],[33,1,33,7],[38,3,38,7],[34,1,34,7],[35,1,35,7]]}
[null,"ANNEXE"]
[]
[null,"Références des sources"]
[]
[null,"ARE (2019): Effets externes des transports 2015 (en allemand, résumé en français), Office fédéral du développement territorial ARE, 2019"]
[null,"OFEN (2020): Étiquette-énergie pour les voitures de tourisme: indicateurs environnementaux 2020 de la production d’électricité et de carburant"]
[null,"OFEN (2020b): Avantages financiers pour les véhicules efficaces"]
[null,"OFEN (2018): Des pneus sûrs, silencieux et énergétiquement efficaces"]
[null,"OFEN, OFROU (2016): Introduction du WLTP en Suisse"]
[null,"OFS (2019): Prix à la consommation pour l'énergie, OFS, 2019"]
[null,"OFS (2019): IPC, indice total sur toutes les bases d'indice, Indice suisse des prix à la consommation en juin 2019, Office fédéral de la statistique OFS, 2019"]
[null,"OFS (2020): IPC, prix moyens de l'énergie et des carburants, valeurs mensuelles (depuis 1993) et annuelles (depuis 1966), OFS, 2019"]
[null,"cng-mobility (2020a): www.cng-mobility.ch"]
[null,"cng-mobility (2020b): www.cng-mobility.ch"]
[null,"co2auplancher.ch (2020): www.co2auplancher.ch/"]
[null,"suisseenergie (2020): Pneus de voiture: consultez l’étiquette pneus"]
[null,"KBOB (2016): Données des écobilans dans la construction 2009/1:2016, KBOB, 2016"]
[null,"Mobitool (2017): Facteurs mobitool"]
[null,"Mobitool (2016): mobitool - Rapport de référence"]
[null,"myclimate (2019): www.myclimate.org"]
[null,"TCS (2016): Frais d'utilisation: Combien coûte ma voiture?"]
[null,"TCS, SuisseEnergie (2020): www.verbrauchskatalog.ch"]
[null,"TCS (2020): www.autokatalog.tcs.ch"]
[null,"ATE (2020): www.ecomobiliste.ch"]
[]
[null,"Glossaire"]
[]
[null,"Valeur actuelle: valeur escomptée des dépenses (et des recettes) au moment de l'investissement (année de départ), au taux d'intérêt de calcul."]
[null,"Coûts externes: on entend par coûts externes les dommages non compensés résultant de décisions économiques sur des parties non impliquées, c'est-à-dire les dommages pour lesquelles personne ne paie. On peut citer comme exemple les conséquences du changement climatique supportées par la collectivité, non comprises dans le prix d'un billet d'avion, alors que les voyages en avion contribuent considérablement au réchauffement climatique de par les émissions de CO2 qu'ils engendrent. La tarification CO2 constitue un moyen d'internaliser ces coûts externes. "]
[null,"Taux d'intérêt de calcul: dans le contexte de l'analyse de rentabilité, les frais d'intérêt représentent les intérêts sur la totalité du capital investi. Il ne s'agit donc pas uniquement des intérêts sur les capitaux de tiers, mais aussi d'un intérêt sur la part des investissements financée par le capital propre. L'investisseur s'attend en effet aussi à recevoir des intérêts pour son capital propre, d'un montant au moins équivalent aux recettes d'intérêts qu'il aurait reçues en plaçant son capital d'une autre manière. Le choix du taux d'intérêt de calcul est, dans une certaine mesure, une affaire d'appréciation."]
[null,"Valeur en capital (valeur actuelle nette): somme des valeurs actuelles de toutes les dépenses (et recettes) d'un projet sur la période considérée (=valeur actuelle nette)"]
[null,"Coûts du cycle de vie: outre les coûts d'acquisition, d'exploitation et d'entretien, les coûts du cycle de vie au sens de la norme ISO 20400 concernent également les coûts indirects que la production, l'exploitation et l'élimination font subir à l'environnement/la société et qui peuvent être monétisés. La monétisation des coûts externes est complexe et est actuellement promue par la Confédération. Le présent outil permet de prendre en compte les coûts externes des gaz à effet de serre déjà monétisés. Les autres coûts externes répercutés sur l'environnement/la société seront intégrés aussitôt que les données correspondantes seront disponibles.\n\nLe calcul des coûts du cycle de vie s'effectue à l'aide de la méthode de la valeur actuelle nette. La méthode de la valeur actuelle nette est une procédure dynamique de calcul des investissements, c'est-à-dire que tous les flux financiers sont rapportés au moment où ils sont encourus et peuvent être comparés, à une même date, à l'aide d'un facteur d'intérêt. \nCela permet de déterminer la valeur actuelle totale d'un investissement (la valeur en capital). Cela est intéressant si l'on part du principe que les alternatives respectueuses de l'environnement présentent souvent des coûts d'acquisition plus élevés, mais des frais d'exploitation plus faibles. Cependant, le fait de dépenser plus d'argent au début d'un investissement mène aussi à payer plus d'intérêts, ou réduit les possibilités de placer de l'argent ailleurs (de manière rentable). Ces circonstances sont prises en compte grâce à l'actualisation (ou l’escompte) des flux financiers futurs à une date donnée."]
[null,"TVA: les coûts doivent être indiqués de manière cohérente - soit tous avec TVA, soit tous sans TVA"]
[null,"Valeur actuelle nette: cf. valeur en capital."]
[null,"Scopes 1, 2 et 3: le concept de périmètre d'émissions du protocole GES (scopes 1, 2 et 3) s'est imposé et est utilisé dans le présent outil. Définitions:\nScope 1: émissions directes de gaz à effet de serre dans le périmètre de l'entreprise, induites par exemple par la combustion de carburants et combustibles fossiles.\nScope 2: émissions induites par l'approvisionnement énergétique, mais qui ne sont pas générées dans le périmètre de l'entreprise (p. ex. électricité et chaleur à distance).\nScope 3: émissions induites par tous les processus en amont et en aval. Par exemple, les émissions générées par la fabrication et l'élimination d'un produit acheté par l'entreprise appartiennent au scope 3."]
[null,"Unités de charge écologique: les unités de charge écologique 2013 (UCE'13) quantifient les impacts environnementaux générés par l'utilisation des ressources énergétiques et matérielles, l'utilisation de terrain et d'eau douce, les émissions dans l'air, les eaux et les sols, les dépôts de résidus issus du traitement des déchets et le bruit du trafic routier. Les unités de charge écologique dues à la consommation d'énergie en entreprise, et le cas échéant à la fabrication/l'élimination de produits, sont indiquées mais ne sont pas prises en compte dans le calcul des coûts du cycle de vie."]
[null,"Journal des modifications"]
[]
[null,"Version, date","Feuille de calcul","Modification"]
[null,"version bêta, 08.12.2020"]
[null,"version bêta, 01.02.2021","tous","Traduction, textes, sauts de page"]
[null,"version bêta, 03.08.2021","Guide","Texte"]