{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["Lärmbelastungen","Kosten","Bericht","Details WTI","Details WI","Grundlagen"],"not_rendered":{"charts":1,"images":4,"macros":1,"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Lärmbelastungen","index":0,"n_rows":41,"n_cols":14,"rows_kept":41,"merged":[[5,2,5,11],[6,2,6,11],[7,2,8,11],[9,2,10,11]],"flags":["formulas_cached_only"]}
[]
["Wirtschaftliche Tragbarkeit und Verhältnismässigkeit von Lärmschutzmassnahmen (Neuanlage)"]
[{"$nulls":13},"Eingaberegeln:"]
["1. Angaben zum Projekt"]
[]
["Projektbezeichnung:"]
["Ort / Lage:"]
["Massnahmen: "]
[]
["Bemerkungen: "]
[]
[]
["2. Lärmbelastungen"]
[]
["Objekt Nr.","Pkt. Nr.","Etage","ES","WE","Parz.","GFlärm","Lr ohne Massnahme",null,"Lr mit Massnahme",null,"Wirkung"]
[{"$nulls":7},"Tag","Nacht","Tag","Nacht"]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[{"$nulls":11},""]
[]
[]
[{"$nulls":11},"Version 1.1"]

{"sheet":"Kosten","index":1,"n_rows":24,"n_cols":16,"rows_kept":24,"merged":[[6,13,6,14],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,10,16,10],[15,11,16,11],[15,12,16,12],[15,13,15,14],[19,0,19,1]],"flags":["formulas_cached_only"]}
[]
["Wirtschaftliche Tragbarkeit und Verhältnismässigkeit von Lärmschutzmassnahmen (Neuanlage)"]
[{"$nulls":7},"Ausblenden!","Ausblenden!"]
["3. Kosten der Lärmschutzmassnahmen"]
[]
["Investitionskosten",{"$nulls":3},"Jahreskosten"]
["Beschrieb der Kostenpositionen",null,"Investitionskosten Total [CHF]",null,"Kapital-\nzins [%]","Lebensdauer\n[Jahre]","Betrieb und Unterhalt [%]","Kapitalverzins. + Amortisation [%]","Amortisation [%]",null,"Kapitalkosten\n[CHF]","Abschreibungs-kosten [CHF]","Kosten Betrieb + Unterhalt [CHF]","Jahreskosten [CHF]"]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,null,0]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,null,0]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,null,0]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,null,0]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,null,0]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,null,0]
[null,"Summe",0,{"$nulls":7},0,0,0,null,0,"Summe"]
[]
["Belagstyp","Belagskosten [CHF/m2]","Investitionskosten Total [CHF]",null,"Kapital-\nzins [%]","Lebensdauer\n[Jahre]","Betrieb und Unterhalt [%]","Kapitalverzins. + Amortisation [%]","Amortisation [%]",null,"Kapitalkosten\n[CHF]","Abschreibungs-kosten [CHF]","Kosten Betrieb + Unterhalt [CHF]","Jahreskosten [CHF]"]
[{"$nulls":13},"Gesamt","Differenz"]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,0,0,0]
["Referenzbelag",30,0,null,3,15,1,{"v":8.376658046228805,"d":"8.38"},{"v":5.376658046228805,"d":"5.38"},null,0,0,0,0,0]
["Lärmbezogenen Mehrkosten\n(Differenz zum Referenzbelag)",null,0,{"$nulls":7},0,0,0,0,0,"Lärmbezogenen Mehrkosten (Differenz zum Referenzbelag)"]
[]
[null,"TOTAL Investitionskosten",0,{"$nulls":9},"TOTAL Jahreskosten",null,0]
[]
["Eingaberegeln:"]

{"sheet":"Bericht","index":2,"n_rows":82,"n_cols":13,"rows_kept":82,"merged":[[0,0,0,8],[1,0,1,8],[5,1,5,8],[6,1,6,8],[7,1,8,8],[9,1,10,8],[14,1,14,5],[14,6,14,7],[14,10,14,11],[35,1,37,5],[41,1,41,2],[41,3,41,4],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,2],[44,3,44,4],[45,1,45,2],[45,3,45,4],[46,1,46,2],[46,3,46,4],[47,1,47,2],[47,3,47,4],[48,1,48,2],[48,3,48,4],[49,1,49,2],[49,3,49,4],[50,1,50,2],[50,3,50,4],[51,1,51,2],[51,3,51,4],[52,1,52,2],[52,3,52,4],[73,1,73,2],[73,3,73,4],[73,6,74,7],[73,8,74,8],[74,1,74,2],[74,3,74,4],[75,1,75,2],[75,3,75,4],[76,1,76,2],[76,3,76,4],[76,6,81,8],[77,1,77,2],[77,3,77,4],[79,1,79,2],[79,3,79,4],[80,1,80,2],[80,3,80,4],[81,1,81,2],[81,3,81,4]],"flags":["formulas_cached_only"]}
["Wirtschaftliche Tragbarkeit und Verhältnismässigkeit von Lärmschutzmassnahmen (Neuanlage)"]
["\nBericht"]
[]
["Angaben zum Projekt"]
[]
["Projektbezeichnung:",""]
["Ort / Lage:",""]
["Massnahmen: ",""]
[null,0]
["Bemerkungen: ",""]
[null,0]
[]
["Wirkung der Lärmschutzmassnahmen",{"$nulls":8},"ausblenden!","ausblenden!","ausblenden!","ausblenden!"]
[]
["Objekt Nr.","Wirkung der Lärmschutzmassnahmen in dBA*",{"$nulls":4},"Anzahl Personen mit PW-Überscheitung",null,"max. PW-Ü in dBA","max. PW-Ü in dBA","max. IGW-Überschreitung in dBA",null,"Anz. Gebäude mit"]
[null,"> 4.OG","3.OG","2.OG","1.OG","EG","ohne Massnahme","mit Massnahme","mit Massnahme","ohne Massnahme","ohne Massnahme","mit Massnahme","gesenkt. Lärmbel."]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[null,"*) Es wird jeweils die Wirkung am exponiertesten Punkt im entsprechenden Stockwerk und Gebäude ausgewiesen. Gibt es mehr als 4 Obergeschosse wird in der Spalte \"> 4.OG\" die Wirkung des exponiertesten Punktes ab dem 4. OG ausgegeben."]
[]
[]
[]
["Kosten der Lärmschutzmassnahmen"]
[]
["Beschrieb der Kostenpositionen","Investitionskosten [CHF]",null,"Jahreskosten [CHF/a]"]
["","",null,""]
["","",null,""]
["","",null,""]
["","",null,""]
["","",null,""]
["","",null,""]
["Summe",0,null,0]
[]
["kein Belagsersatz",0,null,0]
[]
["TOTAL Kosten",0,null,0]
[]
["Wirtschaftliche Tragbarkeit der Lärmschutzmassnahmen"]
[]
[null,"akuteller\nAusbaugrad","Ausbaugrad mit\nZusatznutzen"]
["Schaden / Nutzen"]
["Entstandener Schaden durch Lärm im…",{"$nulls":4},"Effizienz","Effektivtät"]
["… Zustand ohne Massnahmen [CHF/a]",0,0,null,"aktueller Ausbaugrad",0,0]
["… Zustand mit Massnahmen [CHF/a]",0,0]
[{"$nulls":4},"Ausbaugrad mit Zusatznutzen",0,0]
["Nutzen der Massnahmen [CHF/a]",0,0]
["Anteil Nutzen von Objekten mit einer Lärmbelastung von PW-5dBA bis PW in der Ausgangssituation",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[]
["Witrschaftliche Tragbarkeit"]
["Effektivität [%]",0,0]
["Effizienz",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["WTI",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Strassenlärmsituation mit der Neuanlage"]
[]
["Lärmsituation","ohne Massnahmen",null,"mit Massnahmen",null,null,"Anzahl Gebäude mit gesenkter Lärmbelastung*",null,0]
["Anzahl Gebäude > PW",0,null,0]
["Anzahl Gebäude > IGW",0,null,0]
["Anzahl Personen > PW",0,null,0,null,null,"*) Die Lärmbelastung muss bei mindestens einem Geschoss (mit lärmempfindlicher Nutzung) des Gebäudes um 1.0 dBA gesenkt werden und in der Situation ohne Massnahmen den Planungswert (PW) überschritten haben."]
["Anzahl Personen > IGW",0,null,0]
[]
["Wirkungs-Index-Strasse (WIstr)","aktueller Ausbaugrad",null,"Ausbaugrad mit Zusatznutzen"]
["ohne Gewichtung [CHF/dBA*Pers*a]",0,null,0]
["mit Gewichtung [CHF/dBA*Pers*a]",0,null,0]

{"sheet":"Details WTI","index":3,"n_rows":72,"n_cols":45,"rows_kept":72,"merged":[[5,4,5,5],[5,8,6,8],[5,9,5,10],[5,15,5,16],[5,21,5,22],[5,29,5,32],[5,33,5,36],[5,37,6,37],[5,38,6,38],[5,39,5,42],[5,43,6,43],[5,44,6,44],[36,4,36,5],[36,8,37,8],[36,9,36,10],[36,15,36,16],[36,21,36,22],[36,29,36,32],[36,33,36,36],[36,37,37,37],[36,38,37,38],[36,39,36,42],[36,43,37,43],[36,44,37,44]],"flags":["formulas_cached_only"]}
["Berechnungsdetails WTI"]
[{"$nulls":30},"Mietkosten CHF/m2*Jahr",{"$nulls":5},150]
["ohne Massnahmen",{"$nulls":32},"LK1","LK2","LK3","LK4"]
[{"$nulls":30},"Mietpreisfaktor",null,null,0.01,0.009,0.008,0.008]
[]
["Objekt","BP","Etage","WE","Lr",null,"ES","BGF","aktuell ja/nein","PW",null,"> PW",{"$nulls":3},"IGW",null,"> IGW",{"$nulls":3},"AW",null,"> AW",{"$nulls":3},"> PW - 5",null,"BGF*Überschreitung",{"$nulls":3},"Schaden: aktueller Ausbau [Fr]",{"$nulls":3},"Schaden mit >PW","BGF* (>PW)","Schaden: mit Zusatznutzen [Fr]",{"$nulls":3},"Schaden mit >PW","BGF* (>PW)"]
[{"$nulls":4},"Tag","Nacht",{"$nulls":3},"Tag","Nacht","Tag","Nacht","ja/nein","Anz. Pers.","Tag","Nacht","Tag","Nacht","ja/nein","Anz. Pers.","Tag","Nacht","Tag","Nacht","ja/nein","Anz. Pers.","Tag","Nacht","LK1","LK2","LK3","LK4","LK1","LK2","LK3","LK4",null,null,"LK1","LK2","LK3","LK 4"]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":33},"BGF*(>PW)",{"$nulls":4},0,"BGF*(>PW)",{"$nulls":4},0]
[{"$nulls":33},"Schaden < PW",{"$nulls":3},0,null,"Schaden < PW",{"$nulls":3},0]
[{"$nulls":33},"Schaden Total",null,null,0,null,null,"Schaden Total",null,null,0]
["mit Massnahmen"]
[]
[]
["Objekt","BP","Etage","WE","Lr",null,"ES","BGF","aktuell ja/nein","PW",null,"> PW",{"$nulls":3},"IGW",null,"> IGW",{"$nulls":3},"AW",null,"> AW",{"$nulls":3},"> PW - 5",null,"BGF*Überschreitung",{"$nulls":3},"Schaden: aktueller Ausbau [Fr]",{"$nulls":3},"Schaden mit >PW","BGF* (>PW)","Schaden: mit Zusatznutzen [Fr]",{"$nulls":3},"Schaden mit >PW","BGF* (>PW)"]
[{"$nulls":4},"Tag","Nacht",{"$nulls":3},"Tag","Nacht","Tag","Nacht","ja/nein","Anz. Pers.","Tag","Nacht","Tag","Nacht","ja/nein","Anz. Pers.","Tag","Nacht","Tag","Nacht","ja/nein","Anz. Pers.","Tag","Nacht","LK1","LK2","LK3","LK 4","LK1","LK2","LK3","LK4",null,null,"LK1","LK2","LK3","LK 4"]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":33},"BGF*(>PW)",{"$nulls":4},0,"BGF*(>PW)",{"$nulls":4},0]
[{"$nulls":33},"Schaden < PW",{"$nulls":3},0,null,"Schaden < PW",{"$nulls":3},0]
[{"$nulls":33},"Schaden Total",null,null,0,null,null,"Schaden Total",null,null,0]
[]
[]
[{"$nulls":33},"Nutzen",null,0,{"$nulls":5},0]
[{"$nulls":33},"Nutzen ohne >PW",null,0,{"$nulls":5},0]
[{"$nulls":33},"Kosten",null,0,{"$nulls":5},0]
[{"$nulls":33},"Effizienz",null,{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[{"$nulls":33},"Effektivität",null,0,{"$nulls":5},0]

{"sheet":"Details WI","index":4,"n_rows":41,"n_cols":45,"rows_kept":41,"merged":[[3,41,3,42],[3,43,3,44],[4,13,5,13],[4,18,5,18],[4,19,5,19],[4,23,5,23],[4,24,5,24],[4,28,5,28],[4,29,5,29],[4,33,5,33],[4,34,5,34],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[31,2,31,3],[32,2,32,3],[32,5,32,6],[33,2,33,3],[33,5,33,6],[34,2,34,3],[34,5,34,6]],"flags":["formulas_cached_only"]}
[]
["Berechnungsdetails WIstr"]
[{"$nulls":17},"Gewichtungsfaktoren:"]
[{"$nulls":15},"Faktor ",null,3,null,null,"Faktor ",null,2,null,null,"Faktor ",null,1,null,null,"Faktor ",null,0.5,null,null,"Faktor ",null,0.2,{"$nulls":3},"aktueller Bebauungsgrad",null,"mit Zusatznutzen"]
["Objekt","Pkt","Etage","ES","WE","Lr ohne Massnahmen",null,"Lr mit Massnahmen",null,"Wirkung",">IGW",null,null,"kritische Periode","Nutzung","Lr","Untergrenze","Teilwirkung","Teilwirkung gewichtet","Rest-wirkung","Lr","Untergrenze","Teilwirkung","Teilwirkung gewichtet","Rest-wirkung","Lr","Untergrenze","Teilwirkung","Teilwirkung gewichtet","Rest-wirkung","Lr","Untergrenze","Teilwirkung","Teilwirkung gewichtet","Rest-wirkung","Lr","Untergrenze","Teilwirkung","Teilwirkung gewichtet","Rest-wirkung","aktuell ja/nein","Nutzen","Nutzen gewichtet","Nutzen","Nutzen gewichtet"]
[{"$nulls":5},"Tag","Nacht","Tag","Nacht",null,"Tag","Nacht","ja/nein"]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,"-","-",0,"Nacht","Wohnen",0,60,0,0,0,0,55,0,0,0,0,50,0,0,0,0,45,0,0,0,0,40,0,0,0,1,0,0,0,0]
[]
[]
[]
[null,null,"aktuell",null,null,"mit Zusatznutzen"]
["Kosten",null,0,null,null,0]
["Nutzen ungewichtet",null,0,null,null,0]
["Nutzen gewichtet",null,0,null,null,0]
[]
["WIstr ungewichtet",null,0,null,null,0]
["WIstr gewichtet",null,0,null,null,0]
[]
[]
["Annahme: 3 Personen pro WE"]

{"sheet":"Grundlagen","index":5,"n_rows":18,"n_cols":7,"rows_kept":18,"hidden":true,"flags":["formulas_cached_only"]}
["Grenzwerte"]
[]
[null,"Tag",null,null,"Nacht"]
["ES","PW","IGW","AW","PW","IGW","AW"]
["II",55,60,70,45,50,65]
["IIB",60,65,70,50,55,65]
["III",60,65,70,50,55,65]
["IIIB",65,70,70,55,60,65]
["IV",65,70,75,55,60,70]
[]
[]
["Gewichtung WTI"]
[]
[null,"x3"]
["WohnenTag",70]
["Wohnen Nacht",60]
["Gewerbe Tag",75]
["Gewerbe Nacht",65]