Kostanalyse - Rapport

123456789A34BC6DEF6  8B625A85 388B366!68A24"A567##82 D

123456578992A4

$5%5268B6&595526&'6123456789A34B6DEF

123456789A34BC6DEF6 

8B625A85 388B366!68A24"A567##82

D

12345637859ABC2B67B

(8)*'6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE+ 583'6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE+ 8A254'6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE+ ,-"25'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE+ (3B,6DEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE+ .848A3'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE+ /3AA35'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE 08"A3545'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE 0825345'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE (3B,6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE (52A28&&5'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE /56)122556&52A"5'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE2 /56,)122556&52A"5'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE2 (3B,6+EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE2 332)345C6)345568B694'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE2 .2535'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE $&45A5'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE 75A,22568B6/3A,AA384'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE5 69855A6A56346545B3&8534B6,636A))543B434B6)5654645&557EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE5 (3B,6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE5 (3B,626!6845B3&8534B6!645&526666666666(3B,66!6845B3&8534B6!6.*2569135EEEEEEEEEEEE5 69846468A2546592E6145AC6A*6546B3956526#AA5456545B3342B68B6A)233B6546B86 545B3&8534B76EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE9 ,-"25'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE9 (52'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE9 693568A25)456-6-&26526-4%2634-86&6,-"256A8)635656A,576EEEEEEEEEEEEEEEEEEEEEEEEEEEEEE9 (86-98&86)464A56-54-8A93A6A2395A568B63A16&356&86A,456,-"25C6)54A6)46 &*56526A2826A,5342BE6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE: 69693A56,45A4B5A5468)6)14B546&6&52A28&&56363468A276EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE: 69356&45956-6-&26546-4%6&52#8;54276<B6-9356&63AA56-6-&26546B86&8534B6&6 &52A"5C6526936A3B56&8-8A93A6&*6)122556&52A"576EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE: (86-98&86A,4-5A)"43B-5545645&5626)14B546&6&52A28&&56)A3)26,B46 +6=6&652628256545B3342BC68B626)14B546&6)122556&52A"565B14A5AE6EEEEEEEEEEEEEEEEEEEEEEEE: 69846-6326#82534342B69152C68B6&6-9356&455)456-6,63A16&*526#8253476EEEEEEEEEEEEEE: 845B368B68#A91B2'6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE: $5B46-986)5B526)46256A3B6#*6546,B56-93A6)46A156A326B3B56545B3342B645C6A*6526 56+638%8,56)34565465-8952E6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEE: 356546-9623)5A646&81456)46;E66>6&-14B3B26&68#AA245A568B625)#8E66986 )5B526936)46256A3B6#*6546,B5C6-93A6)46,54626A#3A56)556456546-9623)56+6B4B568)6 ,B5476EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEED 69693A563AA5655B434B568)652653A23A563626256A3B6A33B56B6#*6&*6,B576EEEEEEEEEEEEEEED 3,534B6&6)52854'6EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEED $45A4B5A546-6A,526B3956526342"6&6%55A68A2E669356&5%35656569565464954256 )5285766984646)528546&855A76EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEED 84,A384'EEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEEED

123456789A34BC6DEF6 

8B625A85 388B366!68A24"A567##82

D

D59EF6

(8)*526)5654456##8265626,45A4B56-9356545B3B395456A28&&5C6932)34568B6)34556 )346)6345-85C6A)268)65268#&"5654134BA5A#52545A645&34B5

B59

$45A4B5A56&6B5445)A432A8A254693A5C62693636/4)6A#3A56&86)5B526&52C6A,5C6A268B6 356&86)5B5268-8E6/52652"5626546A28656&6985A6545B35-89639561526&6?28))56 835?E63363A3556&6546B,4626&*626&86326&656449543B56"BB5A254C6A8)68##546-6 ,B6&8E6@6526&4B5456936%5B68))56346#*65645&55691356&86526B3B56545B35-8968B6 8A254A63B23B56A))54A12434BE

12345678

336342B56)6&86-5562354626,4456953B5-8568##5468B6&8626&*6545B3623639A#8;5AA545E6 336A636526B3B56-956*56,-"25C6#825345C6&52C6)3455C6932)34568B694E6/56 &8A53B56?A28&B,##5?6-6-956A34693B23B56&,423846368##54

19ABCDEF45E7

,-"2545656985A6545B335E6/55A6456&6545B334-85263654635526A))54A268A26A6 -5A2691562=E6A*6,-"256&8145A6368##546395656&3B39526D5%BE6336&*656&5A256 ,-"256B5445)6A,5C64C63AC6#A268B628&5E6A*6)46A4568)6,-"256&345A65 &8A53B5C6A8)63956345265&25655A6)85"5A245A5'6.848F35C63AA3568B6 #8"A35E (3B,5464554,45693A565A5)#56#*652616)848A3C6265263A368B634526#8"A36

1234567

2623FFED7

.848A3656A)*C6A*6&86A)*623626,445639568#2B526362)91B5468B6895636852E6/56B3956 -,23B26545B3C6)546)12256356364B623E68265A5)#56#*6526)848A3656&,28A5E684644656 B86-93A6)46A69156&"A3A6239C66526%86B3956-,23B6545B3E

123456789A34BC6DEF6 

8B625A85 388B366!68A24"A567##82

D

33FFED5E7

/3AA35656A))54A26&6286)848A35E6/3AA56565225626&84%568B68#2B5C6)5463B5A8)6 )56)848A35456)1225656356A13B614B5E68265A5)#56#*65263AA36469156 28A5C6)28A568B6A8A5E

2AC3FFED5E657

08"A354565656A2856)85"5E6/565A2*6&64B56156&6)848A35E6/56156A 45"5A68B6&84%5A6&8626,44568#2B5AE6/522562B5623E6/5&865&3456#8"A35456A3B6 14B55623636)952)6454E6<#2B5A546&6546545B365639568#2B526368##546A56)56 546-A23B-568##546-6,B6&8652E68265A5)#56#*6526#8"A3656A2395A5C6A8)628&5C6 #A268B64E6<A6)5445A56-6,B6&8652693B23B26#8"A3545C6A8)635646&84%5AE6 B5,8A5E6B5,8A56&"562)5468B69356)1225456,54626B3956545B3'6;5,8A565A68BA*6 #425&35E

95AB2B9

0825345656&4A268B6&5))5A26"BB5)2535E6/55A6545B334-86365463556A))54A268A26A6 9156#*6DD2=6A8)634B*636;5545A6)5)4568B6),A5;556A8)6-*C645B56))E6423A28&&56 A8)6A#35654693B23B685636985A63)),4&8A9C6568BA*6#825345E6082534545634B*68BA*63693B23B56 )85"56A8)6A2"56985A6A28&A3&25E6A*6#8253456&8145A6368##546&3B395656D56%BE6 082534565A2*6&6156&6)348A"5E6<2256&62"956)348A"56469363564456A5968B6A6 5&8623&45A6,5&6B5445)68A25468B65A6&8612213451661E675A2546468##546B826A596445C6 -93A6936&*6"BB5A25454562365)E6/5646"2256A3515636)348A"5B,##54E6/565656A))546 "BB5268956546A))56)85E6)348A"56345A6A))546&648B526)4656717458953853A1BC8B 15&4B546&656545256)348A"56&B46#8253452A6&"A3A568B65)3A565B54AE6/A8546 5A25))5E6/56A69156)34A26263434B56&46526465A6&86526#82534C6-93A65656,4562 3434B5656936526&86526#8"#5#23E6 336)5445A5C6-634B546#825345#825C65&86A68A2546A9562368##54A65-89E6/56A2856 #82534)85"56A6&84%5A634546568#2B5AE60825346A2))56)5A26&64C6A#3A56)463564 46)46A23B6&*61526A326#825345-89C6)546A*6A6)46A#3A56546935526#4258A2E604256 A8)6444568B6125656)5B526#82534-83B5E A554A2*5456&3B,693A56)348A"5C6#5#233434B68B6#82534'

1234568

DB3A7A588B9

(52A28&&5656*56545B3659544568B6"BB5)2535E66/55A6545B345646356,B456

123456789A34BC6DEF6 

8B625A85 388B366!68A24"A567##82

D

)556546+=E6/56&8145A63525636;554565))5634B*6A8)6"BB5)2535636 ;55)5)4545E6(52A28&&54565A2*6-895AB53B26&64B56D21B581BC8B6)85"54565A2*6 -895AB53B26&6B";5868B6256&52A"5E6/5265634-8526&6&8A53B56&522"#5656B3956 4B5A6EB581B31265B54A5E6(52A"563455A636286B,##5C681CF44181CACF44181 58445D585D43CE5E7 /56)122556&52A"565A2*6&64B56,A28&28)56A8)656,4526A))546&6 54523434B5E 589445D585D43CE5E7 /56,)122556&52A"56345-856)34526C468523434BE /56,)1225563455A636)848,)5225568B6#8",)122556&52A"5E6/56)848,)122556-6C46 8523434B6)54A656#8",)122556-6&55E6.4646&85215656,)122556&52A"56A86 A2))56&6EE6#42583568B6&3AE6/5656546A))54-14B6)55)6A286342B5A56&6)122556 &52A28&&568B64B5263A386&86-%525A"B8))5D8B64B52685A258EE63B"A5356A68BA*6 &84%5A6&4656468#2B5AE633646356,49156&52C66286&6&52A"5456565AA542355E633AA56 932)34568#4A5A636&52A28&&545E6 (3B,625693A563434B5456)55)656&8A53B56&52A"5E

1234569

AE2B9E2B96B95C23

332)34568B6)34556565BB5628648B5693B23B56"BB5)2535E6/56A623&45A6%1943B2636A)*6 )14B5E6332)34545634B*636)85"56A8)6A2"56A28&A3&25268B6)345545634B*6A8)6 "BB5)253563648B568B62145E6@68526A))546)56932)345456A8)6A2"5456)85"56 A8)6A256368#A91A545E6346565268#4A434BA)356368##54E634656&B45456&862693646 5B,556985A65B5)A25)#52,E6336A6B3B26,B568)34B6C26325694C6546545632565A2*6 &6526)6936A#3A5E6332)3454563455A636-54-8A93A6&528#4A53B568B6948#4A53B56932)345E 6332)3456568B43A56A28&&568##546356A59644568B6A8)623&45A65B5)1AA3B26368A254 6(528#4A53B56932)3456F6/86D-,A55B568/6EC63AA565-49563562639568#2B526-956 BC665656526-93A6B56368##54654646,B56&E 6348#4A53B56932)345'6 6B6932)34545 6.3455656,8B43A56A28&&5C6A8)6A634B*6368A254

123456789A34BC6DEF6 

8B625A85 388B366!68A24"A567##82

D

12345627458

3626,&456&8A4B52654"225569363AA56)2535' 1 1 1 31B26 .*51B56 8/ 8A2#8B)6

9ABC547D48

/565969B265264B4C6-986936A,5648255626546)69363428BE6D52256A,5695%5A636B)EE6 DE >5B6342A2556)326494C65C691B264468B62393252A4395,6346368A2#8B))52E6 E >5B634A2355691B2546A*6546966236,B +E 655&256A3256%5B6)5466A*6-95656*6&86A3BG646&86A3BC66&,B26&86A3BC646&86A3B68A9E E 1*695%556%5B6)546545293A68B6A596454565A,225456346368A2#8B))52E6 2E 3369556546B&68956546#8;54293A56545B3&8534B636)346B3B568A2E8B6A))543B455 546-55&256)5652645&55E 567689876A4B6B4CDE4FBED87E14A476E4971E6478